Brunswick Corporation (BC)
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 | 4,348 | 5,846 | 6,812 | 6,401 | 5,237 | 5,363 | 5,630 | 5,778 |
| Operating profit | $m | -40 | 320 | ||||||
| Net profit | $m | 373 | 593 | 677 | 420 | 130 | -137 | -86 | 300 |
| EPS reported | $ | -2.08 | -1.30 | ||||||
| Operating cashflow per share | $ | 8.57 | 8.02 | ||||||
| Capex per share | $ | 2.53 | 2.78 | ||||||
| FCF per share | $ | 6.04 | 5.24 | ||||||
| Free cash flow | $m | 396 | 343 | ||||||
| Net debt | $m | 2,001 | 1,958 | ||||||
| Book value equity | $m | 1,626 | 1,602 | ||||||
| Book value per share | $ | 24.74 | 24.45 | ||||||
| Number of shares | m | 65.7 | 65.5 | ||||||
| DPS (TTM paid) | $ | 1.72 | 1.75 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | - | ||||||
| P/B LTM | x | 3.00 | 3.04 | ||||||
| P/S LTM | x | 0.91 | 0.87 | ||||||
| P/FCF LTM | x | 12.29 | 14.20 | ||||||
| EV/EBITDA LTM | x | 26.16 | 23.94 | ||||||
| EV/Sales LTM | x | 1.31 | 1.21 | ||||||
| Earnings Yield LTM | % | -2.82% | -1.77% | ||||||
| FCF Yield | % | +8.14% | +7.04% | ||||||
| Quality | |||||||||
| ROE | % | -8.45% | -5.32% | ||||||
| ROIC | % | -0.94% | +9.46% | ||||||
| Operating margin | % | -0.74% | +5.68% | ||||||
| Gross margin | % | +24.84% | +25.35% | ||||||
| FCF/Sales | % | +7.39% | +6.09% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +2.40% | +7.50% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | +50.11% | +29.92% | ||||||
| Operating Profit Growth | % | - | +2.63% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +2.31% | +2.35% | ||||||
| Dividend Growth | % | +2.38% | +4.17% | ||||||
| Payout Ratio | % | -82.40% | -132.64% | ||||||
| FCF/Debt | x | 0.16 | 0.15 | ||||||
| Net Debt/EBITDA | x | 8.02 | 6.68 | ||||||
| EBIT/Net interest | x | -0.35 | 3.15 | ||||||
| Net debt/market cap | % | +46.75% | +43.45% | ||||||
| Net debt/Equity | x | 1.23 | 1.22 | ||||||
| Gross debt/equity | x | 1.49 | 1.40 | ||||||
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
Brunswick Corporation designs, manufactures, and markets recreation products in the United States, Europe, the Asia-Pacific, Canada, and internationally. The company operates through four segments: Propulsion, Engine P&A, Navico Group, and Boat. The Propulsion segment provides outboard, sterndrive, inboard engines, propulsion-related controls, rigging, and propellers for boat builders through marine retail dealers under the Mercury, Mercury MerCruiser, Mariner, Mercury Racing, Mercury Diesel, Avator, and Fliteboard brands. The Engine P&A segment offers engine parts and consumables, electrical products, boat parts and systems, and engine oils and lubricants through aftermarket retailers, dealers, distributors, and original equipment manufacturers for marine and non-marine markets under the Mercury, Mercury Precision Parts, Quicksilver, and Seachoice brands; and distributes marine parts and accessories. The Navico Group segment provides products and systems for the marine, recreational vehicle (RV), specialty vehicle, mobile, and industrial markets, as well as aftermarket channels; and marine electronics, sensors, control systems, instruments, power systems, and general accessories under the Ancor, Attwood, B&G, BEP, Blue Sea Systems, C-MAP, CZone, Lenco, Lowrance, Marinco, Mastervolt, MotorGuide, Progressive Industries, ProMariner, Simrad, and Whale brand names. The Boat segment offers Sea Ray sport boats and cruisers; Bayliner sport cruisers, runabouts, and Heyday wake boats; Boston Whaler fiberglass offshore boats; Lund fiberglass fishing boats; Crestliner, Harris, Lowe, Lund, and Princecraft aluminum fishing; utility, pontoon, and deck boats; Navan premium exploration boats; and Thunder Jet and Lund heavy-gauge aluminum boats; and the freedom boat club, dealer services, and technology to the marine industry through dealers and distributors. Brunswick Corporation was founded in 1845 and is headquartered in Mettawa, Illinois.
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.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Brunswick Corporation designs, manufactures, and markets recreation products in the United States, Europe, the Asia-Pacific, Canada, and internationally. The company operates through four segments: Propulsion, Engine P&A, Navico Group, and Boat. The Propulsion segment provides outboard, sterndrive, inboard engines, propulsion-related controls, rigging, and propellers for boat builders through marine retail dealers under the Mercury, Mercury MerCruiser, Mariner, Mercury Racing, Mercury Diesel, Avator, and Fliteboard brands. The Engine P&A segment offers engine parts and consumables, electrical products, boat parts and systems, and engine oils and lubricants through aftermarket retailers, dealers, distributors, and original equipment manufacturers for marine and non-marine markets under the Mercury, Mercury Precision Parts, Quicksilver, and Seachoice brands; and distributes marine parts and accessories. The Navico Group segment provides products and systems for the marine, recreational vehicle (RV), specialty vehicle, mobile, and industrial markets, as well as aftermarket channels; and marine electronics, sensors, control systems, instruments, power systems, and general accessories under the Ancor, Attwood, B&G, BEP, Blue Sea Systems, C-MAP, CZone, Lenco, Lowrance, Marinco, Mastervolt, MotorGuide, Progressive Industries, ProMariner, Simrad, and Whale brand names. The Boat segment offers Sea Ray sport boats and cruisers; Bayliner sport cruisers, runabouts, and Heyday wake boats; Boston Whaler fiberglass offshore boats; Lund fiberglass fishing boats; Crestliner, Harris, Lowe, Lund, and Princecraft aluminum fishing; utility, pontoon, and deck boats; Navan premium exploration boats; and Thunder Jet and Lund heavy-gauge aluminum boats; and the freedom boat club, dealer services, and technology to the marine industry through dealers and distributors. Brunswick Corporation was founded in 1845 and is headquartered in Mettawa, Illinois.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free