XETRBOSS
Market cap3.18bUSD
Dec 23, Last price
44.26EUR
1D
1.58%
1Q
16.26%
Jan 2017
-23.78%
Name
Hugo Boss AG
Chart & Performance
Profile
Hugo Boss AG, together with its subsidiaries, develops, markets, and distributes clothes, shoes, and accessories for men and women worldwide. It offers business, casual, athleisure, and evening wear; shoes and accessories; and licensed products, including fragrances, eyewear, and watches, as well as children's fashion products. The company markets and sells its products under the BOSS and HUGO brand names through online stores, freestanding stores, shop-in-shops, and factory outlets. As of December 31, 2021, it operated 1,228 retail points of sale. The company was founded in 1924 and is headquartered in Metzingen, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,197,459 14.96% | 3,651,378 31.06% | 2,786,110 43.18% | |||||||
Cost of revenue | 3,787,121 | 3,315,960 | 2,558,111 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 410,338 | 335,418 | 227,999 | |||||||
NOPBT Margin | 9.78% | 9.19% | 8.18% | |||||||
Operating Taxes | 87,099 | 63,438 | 52,749 | |||||||
Tax Rate | 21.23% | 18.91% | 23.14% | |||||||
NOPAT | 323,239 | 271,980 | 175,250 | |||||||
Net income | 258,371 23.33% | 209,495 52.54% | 137,339 -162.66% | |||||||
Dividends | (69,016) | (48,311) | (2,761) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 299,717 | 220,638 | 207,954 | |||||||
Long-term debt | 1,733,906 | 1,497,678 | 1,498,942 | |||||||
Deferred revenue | 102,089 | |||||||||
Other long-term liabilities | 130,084 | 93,959 | 897 | |||||||
Net debt | 1,910,866 | 1,544,439 | 1,402,632 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 393,643 | 357,259 | 658,107 | |||||||
CAPEX | (248,995) | (190,244) | (101,544) | |||||||
Cash from investing activities | (297,638) | (191,698) | (99,012) | |||||||
Cash from financing activities | (122,445) | (307,300) | (407,642) | |||||||
FCF | (282,281) | (28,683) | 351,452 | |||||||
Balance | ||||||||||
Cash | 118,327 | 188,744 | 312,159 | |||||||
Long term investments | 4,430 | (14,867) | (7,895) | |||||||
Excess cash | 164,958 | |||||||||
Stockholders' equity | 1,353,140 | 1,184,437 | 988,298 | |||||||
Invested Capital | 2,681,240 | 2,045,031 | 1,697,858 | |||||||
ROIC | 13.68% | 14.53% | 9.87% | |||||||
ROCE | 15.30% | 16.32% | 12.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 69,016 | 69,016 | 69,016 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 752,035 | 680,444 | 567,283 | |||||||
EV/EBITDA | ||||||||||
Interest | 45,839 | 26,079 | 22,557 | |||||||
Interest/NOPBT | 11.17% | 7.78% | 9.89% |