Build-A-Bear Workshop, Inc. (BBW)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 255 | 412 | 468 | 486 | 496 | 530 | 518 | 535 |
| Operating profit | $m | 65 | 67 | ||||||
| Net profit | $m | -25 | 47 | 48 | 53 | 52 | 52 | 52 | 52 |
| EPS reported | $ | 3.99 | 4.03 | ||||||
| Operating cashflow per share | $ | 4.99 | 4.71 | ||||||
| Capex per share | $ | 1.96 | 2.38 | ||||||
| FCF per share | $ | 3.03 | 2.33 | ||||||
| Free cash flow | $m | 40 | 25 | ||||||
| Net debt | $m | 2 | 0 | ||||||
| Book value equity | $m | 155 | 159 | ||||||
| Book value per share | $ | 11.85 | 12.79 | ||||||
| Number of shares | m | 13.08 | 12.43 | ||||||
| DPS (TTM paid) | $ | 0.88 | 0.91 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 14.96 | 5.94 | ||||||
| P/B LTM | x | 3.71 | 3.62 | ||||||
| P/S LTM | x | 1.09 | 1.11 | ||||||
| P/FCF LTM | x | 14.55 | 23.43 | ||||||
| EV/EBITDA LTM | x | 8.09 | 7.82 | ||||||
| EV/Sales LTM | x | 1.66 | 0.96 | ||||||
| Earnings Yield LTM | % | +6.68% | +16.84% | ||||||
| FCF Yield | % | +6.87% | +4.27% | ||||||
| Quality | |||||||||
| ROE | % | +33.67% | +33.08% | ||||||
| ROIC | % | +17.70% | +17.77% | ||||||
| Operating margin | % | +12.20% | +12.88% | ||||||
| Gross margin | % | +55.80% | +56.69% | ||||||
| FCF/Sales | % | +7.46% | +5.59% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +5.00% | +6.05% | ||||||
| Sales Growth YoY | % | +6.73% | +4.30% | ||||||
| Net Income Growth YoY | % | +0.81% | -0.40% | ||||||
| FCF Growth | % | +42.27% | -11.62% | ||||||
| Operating Profit Growth | % | -2.50% | +0.65% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +1.48% | +3.06% | ||||||
| Dividend Growth | % | +10.00% | +13.75% | ||||||
| Payout Ratio | % | +22.09% | +20.74% | ||||||
| FCF/Debt | x | 0.31 | 0.20 | ||||||
| Net Debt/EBITDA | x | 1.26 | 1.52 | ||||||
| EBIT/Net interest | x | 0.00 | 0.00 | ||||||
| Net debt/market cap | % | +3.68% | 0.00% | ||||||
| Net debt/Equity | x | 0.01 | 0.00 | ||||||
| Gross debt/equity | x | 0.82 | 0.79 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Build-A-Bear Workshop, Inc. functions as a multi-channel vendor specializing in stuffed toys and their complementary merchandise. The business organizes its operations across three primary divisions: Direct-to-Consumer sales, Commercial activities, and International Franchising. Its inventory features a diverse assortment of plush creatures, available both unstuffed for customization and as pre-made items. Customers can personalize their creations with various sounds and unique scents. Additionally, the company provides a comprehensive selection of apparel, footwear, accessories, and other playful novelty goods. Products are distributed via its namesake Build-A-Bear Workshop retail outlets and through its official e-commerce platforms. As of January 29, 2022, the firm directly managed 346 stores globally, with 305 located in the United States and Canada, and 41 in the United Kingdom and Ireland. An additional 72 franchised establishments extend its international presence. The enterprise was founded in 1997 and maintains its corporate headquarters in St. Louis, Missouri.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Build-A-Bear Workshop, Inc. (BBW)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Build-A-Bear Workshop, Inc. functions as a multi-channel vendor specializing in stuffed toys and their complementary merchandise. The business organizes its operations across three primary divisions: Direct-to-Consumer sales, Commercial activities, and International Franchising. Its inventory features a diverse assortment of plush creatures, available both unstuffed for customization and as pre-made items. Customers can personalize their creations with various sounds and unique scents. Additionally, the company provides a comprehensive selection of apparel, footwear, accessories, and other playful novelty goods. Products are distributed via its namesake Build-A-Bear Workshop retail outlets and through its official e-commerce platforms. As of January 29, 2022, the firm directly managed 346 stores globally, with 305 located in the United States and Canada, and 41 in the United Kingdom and Ireland. An additional 72 franchised establishments extend its international presence. The enterprise was founded in 1997 and maintains its corporate headquarters in St. Louis, Missouri.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free