Björn Borg
55.46
SEK
-1.23 %
BORG
NASDAQ Stockholm
Personal Goods
Consumer Goods & Services
Björn Borg is active in the retail industry. The company is a manufacturer and retailer of clothing, shoes, bags, glasses, and other accessories, with a focus on the sports segment. The Group has its own operations at all stages from brand development to consumer sales and sales take place via concept stores, licensed retailers. as well as via E-commerce. The largest market is in the Nordic region. The head office is located in Stockholm.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Nordnet Pension | 13.6 % | 13.6 % |
Martin Bjäringer | 9.9 % | 9.9 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 705.2 | 768.2 | 835.2 | 872.3 | 971.3 | 1,053.9 | 1,138.1 | 1,218.8 |
growth-% | -6.8 % | 8.9 % | 8.7 % | 4.4 % | 11.4 % | 8.5 % | 8.0 % | 7.1 % |
EBITDA | 74.5 | 139.6 | 107.7 | 133.6 | 137.8 | 151.9 | 164.2 | 175.2 |
EBIT (adj.) | 33.7 | 104.1 | 93.9 | 100.6 | 105.2 | 119.9 | 134.4 | 146.8 |
EBIT | 33.7 | 104.1 | 72.9 | 100.6 | 105.2 | 119.9 | 134.4 | 146.8 |
Profit before taxes | 17.6 | 106.9 | 70.4 | 97.7 | 98.1 | 117.8 | 131.0 | 145.5 |
Net income | 18.8 | 86.0 | 50.9 | 76.0 | 76.6 | 91.9 | 104.0 | 115.6 |
EPS (adj.) | 0.75 | 3.42 | 2.86 | 3.02 | 3.04 | 3.65 | 4.14 | 4.60 |
growth-% | -51.6 % | 356.8 % | -16.5 % | 5.7 % | 0.8 % | 20.0 % | 13.2 % | 11.1 % |
Dividend | 1.50 | 2.50 | 2.00 | 3.00 | 3.00 | 3.40 | 3.72 | 4.14 |
Dividend ratio | 200.3 % | 73.1 % | 98.9 % | 99.3 % | 98.5 % | 93.1 % | 90.0 % | 90.0 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.6 % | 18.2 % | 12.9 % | 15.3 % | 14.2 % | 14.4 % | 14.4 % | 14.4 % |
EBIT-% (adj.) | 4.8 % | 13.5 % | 11.2 % | 11.5 % | 10.8 % | 11.4 % | 11.8 % | 12.0 % |
EBIT-% | 4.8 % | 13.5 % | 8.7 % | 11.5 % | 10.8 % | 11.4 % | 11.8 % | 12.0 % |
ROE | 6.6 % | 27.0 % | 15.2 % | 22.1 % | 21.4 % | 25.1 % | 27.1 % | 28.6 % |
ROI | 6.7 % | 22.7 % | 16.6 % | 25.1 % | 25.4 % | 26.5 % | 28.3 % | 30.0 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (SEK) | 19.78 | 50.00 | 31.60 | 45.40 | 55.46 | 55.46 | 55.46 | 55.46 |
Shares | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 | 25.1 |
Market cap | 497.4 | 1,257.4 | 794.7 | 1,141.7 | 1,394.7 | 1,394.7 | 1,394.7 | 1,394.7 |
Enterprise value | 583.3 | 1,296.6 | 860.3 | 1,157.9 | 1,468.2 | 1,463.1 | 1,455.8 | 1,445.6 |
EV/S | 0.8 | 1.7 | 1.0 | 1.3 | 1.5 | 1.4 | 1.3 | 1.2 |
EV/EBITDA | 7.8 | 9.3 | 8.0 | 8.7 | 10.7 | 9.6 | 8.9 | 8.2 |
EV/EBIT (adj.) | 17.3 | 12.5 | 9.2 | 11.5 | 14.0 | 12.2 | 10.8 | 9.8 |
EV/EBIT | 17.3 | 12.5 | 11.8 | 11.5 | 14.0 | 12.2 | 10.8 | 9.8 |
P/E (adj.) | 26.4 | 14.6 | 11.1 | 15.0 | 18.2 | 15.2 | 13.4 | 12.1 |
P/E | 26.4 | 14.6 | 15.6 | 15.0 | 18.2 | 15.2 | 13.4 | 12.1 |
P/B | 1.7 | 3.7 | 2.4 | 3.2 | 3.9 | 3.7 | 3.5 | 3.4 |
P/S | 0.7 | 1.6 | 1.0 | 1.3 | 1.4 | 1.3 | 1.2 | 1.1 |
Dividend yield | 7.6 % | 5.0 % | 6.3 % | 6.6 % | 5.4 % | 6.1 % | 6.7 % | 7.5 % |
Equity ratio | 47.0 % | 49.1 % | 49.7 % | 55.6 % | 53.0 % | 52.1 % | 52.8 % | 54.0 % |
Gearing ratio | 29.5 % | 11.7 % | 20.2 % | 4.6 % | 20.9 % | 18.6 % | 15.8 % | 12.4 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 197.6 | 872.3 | 256.8 | 213.2 | 285.4 | 216.0 | 971.3 | 277.0 | 232.2 |
EBITDA | 28.3 | 133.6 | 41.6 | 17.6 | 50.2 | 28.4 | 137.8 | 45.3 | 19.8 |
EBIT | 20.2 | 100.6 | 33.5 | 9.5 | 42.0 | 20.2 | 105.2 | 37.3 | 11.8 |
Profit before taxes | 21.1 | 97.7 | 27.0 | 9.1 | 44.1 | 18.0 | 98.1 | 36.8 | 11.3 |
Net income | 15.0 | 76.0 | 21.2 | 6.5 | 35.0 | 13.9 | 76.6 | 28.7 | 8.8 |
Login required
This content is only available for logged in users
BJÖRN BORG AB INTERIM REPORT JANUARY – SEPTEMBER 2024
Björn Borg – live presentation November 15th
Join Inderes community
Don't miss out - create an account and get all the possible benefits