Björn Borg
65.70 SEK
+2.02 %
Less than 1K followers
Corporate customer
BORG
NASDAQ Stockholm
Personal Goods
Consumer Goods & Services
Overview
Financials & Estimates
Ownership
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Björn Borg
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 756.9 | 705.2 | 768.2 | 835.2 | 872.3 | 990.0 | 1,043.9 | 1,130.2 | 1,199.0 | 1,286.0 | 1,378.0 |
| growth-% | -6.8 % | 8.9 % | 8.7 % | 4.4 % | 13.5 % | 5.4 % | 8.3 % | 6.1 % | 7.3 % | 7.2 % | |
| EBITDA | 108.6 | 74.5 | 139.6 | 107.7 | 133.6 | 134.0 | 140.6 | 161.1 | 170.1 | 176.3 | 189.8 |
| EBIT (adj.) | 51.4 | 33.7 | 104.1 | 93.9 | 100.6 | 101.8 | 111.5 | 131.5 | 141.6 | 153.2 | 167.0 |
| EBIT | 51.4 | 33.7 | 104.1 | 72.9 | 100.6 | 101.8 | 111.5 | 131.5 | 141.6 | 153.2 | 167.0 |
| Profit before taxes | 48.7 | 17.6 | 106.9 | 70.4 | 97.7 | 90.4 | 117.7 | 128.1 | 136.6 | 151.2 | 165.0 |
| Net income | 38.9 | 18.8 | 86.0 | 50.9 | 76.0 | 72.7 | 92.1 | 100.0 | 106.5 | 118.5 | 129.4 |
| EPS (adj.) | 1.55 | 0.75 | 3.42 | 2.86 | 3.02 | 2.89 | 3.66 | 3.98 | 4.24 | 4.71 | 5.14 |
| growth-% | -51.6 % | 356.8 % | -16.5 % | 5.7 % | -4.3 % | 26.7 % | 8.6 % | 6.6 % | 11.3 % | 9.1 % | |
| Dividend | 0.00 | 1.50 | 2.50 | 2.00 | 3.00 | 3.00 | 3.00 | 3.50 | 3.75 | 4.10 | 4.63 |
| Dividend ratio | 200.3 % | 73.1 % | 98.9 % | 99.3 % | 103.8 % | 82.0 % | 88.0 % | 88.5 % | 87.0 % | 90.0 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 14.3 % | 10.6 % | 18.2 % | 12.9 % | 15.3 % | 13.5 % | 13.5 % | 14.3 % | 14.2 % | 13.7 % | 13.8 % |
| EBIT-% (adj.) | 6.8 % | 4.8 % | 13.5 % | 11.2 % | 11.5 % | 10.3 % | 10.7 % | 11.6 % | 11.8 % | 11.9 % | 12.1 % |
| EBIT-% | 6.8 % | 4.8 % | 13.5 % | 8.7 % | 11.5 % | 10.3 % | 10.7 % | 11.6 % | 11.8 % | 11.9 % | 12.1 % |
| ROE | 6.6 % | 27.0 % | 15.2 % | 22.1 % | 20.3 % | 25.4 % | 26.3 % | 26.6 % | 28.1 % | 28.9 % | |
| ROI | 6.7 % | 22.7 % | 16.6 % | 25.1 % | 24.6 % | 25.1 % | 28.4 % | 29.8 % | 31.7 % | 34.1 % |