Loading...
XNYS
BC
Market cap3.91bUSD
Jul 15, Last price  
58.43USD
1D
-1.67%
1Q
37.05%
Jan 2017
9.20%
Name

Brunswick Corp

Chart & Performance

D1W1MN
P/E
25.71
P/S
0.73
EPS
2.27
Div Yield, %
2.12%
Shrs. gr., 5y
-4.81%
Rev. gr., 5y
4.97%
Revenues
5.24b
-18.19%
5,923,800,0005,665,000,0005,671,200,0004,708,700,0002,776,100,0003,403,300,0003,748,000,0003,717,600,0003,887,500,0003,838,700,0004,105,700,0004,488,500,0004,510,000,0005,159,200,0004,108,400,0004,347,500,0005,846,200,0006,812,200,0006,401,400,0005,237,100,000
Net income
149m
-64.49%
385,400,000133,900,000111,600,000-788,100,000-586,200,000-110,600,00071,900,00050,000,000769,200,000245,700,000241,400,000276,000,000146,400,000265,300,000-131,000,000372,700,000593,300,000677,000,000420,400,000149,300,000
CFO
431m
-41.19%
432,900,000315,300,000314,300,000-12,100,000125,500,000205,400,00089,100,000160,700,000170,100,000236,600,000323,500,000421,900,000400,300,000337,000,000434,200,000798,300,000574,000,000586,100,000733,600,000431,400,000
Dividend
Aug 21, 20240.42 USD/sh
Earnings
Jul 23, 2025

Profile

Brunswick Corporation designs, manufactures, and markets recreation products worldwide. It operates through Propulsion; Parts & Accessories; and Boat segments. The Propulsion segment provides outboard, sterndrive, and inboard engines for independent boat builders and governments through marine dealers and distributors, specialty marine retailers, and marine service centers; and propulsion-related controls, rigging, and propellers to original equipment manufacturers and aftermarket retailers, distributors, and distribution businesses. This segment offers its products under the Mercury, Mercury MerCruiser, Mariner, Mercury Racing, and Mercury Diesel brands. The Parts & Accessories segment provides engine parts and consumables, electrical products, boat parts and systems, engine oils and lubricants, marine electronics and control systems, instruments, trolling motors, fuel systems, and electrical systems, as well as specialty vehicle, mobile, and transportation aftermarket products for aftermarket retailers, distributors, and distribution businesses, as well for as for the original equipment manufacturers in marine and non-marine markets; and supplies parts and accessories. This segment offers its products under the under the Mercury, Mercury Precision Parts, Quicksilver, and Seachoice brands. The Boat segment provides Sea Ray sport boats and cruisers; Bayliner sport cruisers, runabouts and Heyday wake; Boston Whaler fiberglass offshore boats; Lund fiberglass fishing boats; Crestliner, Cypress Cay, Harris, Lowe, Lund, Princecraft aluminum fishing, utility, pontoon, and deck boats; and Thunder Jet heavy-gauge aluminum boats, as well as 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.
URL
https://www.brunswick.com/
IPO date
Dec 31, 1907
Employees
19,000
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,237,100
-18.19%
6,401,400
-6.03%
6,812,200
16.52%
Cost of revenue
4,055,900
5,566,300
5,839,300
Unusual Expense (Income)
NOPBT
1,181,200
835,100
972,900
NOPBT Margin
22.55%
13.05%
14.28%
Operating Taxes
54,000
196,300
172,300
Tax Rate
4.57%
23.51%
17.71%
NOPAT
1,127,200
638,800
800,600
Net income
149,300
-64.49%
420,400
-37.90%
677,000
14.11%
Dividends
(112,300)
(112,000)
(108,600)
Dividend yield
2.61%
1.64%
2.00%
Proceeds from repurchase of equity
(200,000)
(275,000)
(450,000)
BB yield
4.64%
4.03%
8.30%
Debt
Debt current
268,800
483,000
89,000
Long-term debt
171,100
2,271,800
2,545,600
Deferred revenue
Other long-term liabilities
2,495,100
269,000
308,400
Net debt
135,100
2,247,500
1,980,500
Cash flow
Cash from operating activities
431,400
733,600
586,100
CAPEX
(167,400)
(289,300)
(388,300)
Cash from investing activities
(168,900)
(378,900)
(443,200)
Cash from financing activities
(442,700)
(487,000)
110,800
FCF
1,125,400
455,500
225,700
Balance
Cash
269,800
468,600
600,100
Long term investments
35,000
38,700
54,000
Excess cash
42,945
187,230
313,490
Stockholders' equity
(53,400)
3,648,100
3,335,900
Invested Capital
4,709,600
4,761,770
4,529,910
ROIC
23.80%
13.75%
19.05%
ROCE
25.31%
16.83%
19.84%
EV
Common stock shares outstanding
66,600
70,500
75,200
Price
64.68
-33.15%
96.75
34.23%
72.08
-28.44%
Market cap
4,307,688
-36.85%
6,820,875
25.84%
5,420,416
-31.36%
EV
4,442,788
9,068,375
7,400,916
EBITDA
1,470,000
1,108,000
1,204,100
EV/EBITDA
3.02
8.18
6.15
Interest
126,600
112,400
98,100
Interest/NOPBT
10.72%
13.46%
10.08%