Brunswick Corp (NYSE: BC)

Sector: Consumer Cyclical Industry: Recreational Vehicles CIK: 0000014930
Market Cap 5.79 Bn
P/B 3.56
P/E -42.13
P/S 1.08
ROIC (Qtr) -0.71
Div Yield % 1.96
Rev 1y % (Qtr) 15.49
Total Debt (Qtr) 2.25 Bn
Debt/Equity (Qtr) 1.39
Add ratio to table...

About

Brunswick Corporation (BC), a prominent player in the marine recreation industry, is renowned for its innovative approach to water-based experiences. The company's operations span the design, manufacturing, and marketing of recreational marine products, including marine propulsion products and boats, as well as parts and accessories for the marine and RV markets. Brunswick's global footprint extends to over 19,000 active dealers, and it operates the world's largest boat club, Freedom Boat Club. Brunswick's business activities are categorized into...

Read more

Investment thesis

Bull case

  • Operating cash flow of 562.10M provides strong 14.52x coverage of stock compensation 38.70M, indicating sustainable incentive practices.
  • Robust free cash flow of 408.90M exceeds capital expenditure of 153.20M by 2.67x, indicating strong organic growth funding capability.
  • Cash reserves of 274.90M provide ample 1374.50x coverage of acquisition spending 200000, enabling strategic growth opportunities.
  • Strong free cash flow of 408.90M provides 2044.50x coverage of acquisition spending 200000, indicating disciplined M&A strategy.
  • Operating cash flow of 562.10M fully covers other non-current liabilities 299.40M by 1.88x, showing strong long-term stability.

Bear case

  • Operating cash flow of 562.10M barely covers its investment activities of (141.60M), with a coverage ratio of -3.97, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 274.90M against inventory of 1.19B, the 0.23 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 562.10M provides thin coverage of dividend payments of (112.60M) with a -4.99 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (141.60M) provide weak support for R&D spending of 168.70M, which is -0.84x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating earnings of (25.40M) show weak coverage of depreciation charges of 292.50M, with a -0.09 ratio indicating high capital intensity and potential reinvestment needs.

Statement, Business Segments Breakdown of Revenue (2025)

Geographical Breakdown of Revenue (2025)

Peer comparison

Companies in the Recreational Vehicles
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 THO Thor Industries Inc 6.02 Bn 23.47 1.31 0.98 Bn
2 BC Brunswick Corp 5.79 Bn -42.13 1.08 2.25 Bn
3 HOG Harley-Davidson, Inc. 4.54 Bn 6.22 0.77 5.21 Bn
4 LCII Lci Industries 3.86 Bn 29.02 1.80 1.20 Bn
5 PII Polaris Inc. 3.76 Bn -8.07 0.53 1.54 Bn
6 WGO Winnebago Industries Inc 1.38 Bn 106.02 0.46 0.58 Bn
7 MBUU Malibu Boats, Inc. 0.62 Bn 43.18 0.76 0.02 Bn
8 MCFT MasterCraft Boat Holdings, Inc. 0.38 Bn 24.66 1.30 0.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.47 0.70
EV to Cash from Ops. EV/CFO 13.90 6.55
EV to Debt EV to Debt 3.47 3.14
EV to EBIT EV/EBIT -307.63 -18.45
EV to EBITDA EV/EBITDA 31.03 10.49
EV to Free Cash Flow [EV/FCF] EV/FCF 19.11 12.72
EV to Market Cap EV to Market Cap 1.35 -21.47
EV to Revenue EV/Rev 1.46 0.65
Price to Book Value [P/B] P/B 3.56 1.89
Price to Earnings [P/E] P/E -42.13 18.23
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -1.22 0.48
Dividend Payout Ratio % Div Payout % (Qtr) -82.70 17.83
Dividend per Basic Share Div per Share (Qtr) 1.72 0.91
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 27.72 20.02
Interest Coverage Int. cover (Qtr) -0.23 11.87
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -0.52 55.44
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -3.85 -6.35
Dividend Growth (1y) % Div 1y % (Qtr) 2.38 -1.69
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -111.59 21.79
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -58.06 2.46
EBIT Growth (1y) % EBIT 1y % (Qtr) -108.18 80.41
EBT Growth (1y) % EBT 1y % (Qtr) -174.47 119.88
EPS Growth (1y) % EPS 1y % (Qtr) -207.22 23.97
FCF Growth (1y) % FCF 1y % (Qtr) 46.56 548.19
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -1.38 93.02
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.01 0.93
Cash Payout Ratio Cash Payout (Qtr) 0.16 0.15
Cash Ratio Cash Ratio (Qtr) 0.19 0.54
Current Ratio Curr Ratio (Qtr) 1.44 2.54
Debt to Equity Ratio Debt/Equity (Qtr) 1.39 1.02
Interest Cover Ratio Int Coverage (Qtr) -0.23 11.87
Times Interest Earned Times Interest Earned (Qtr) -0.23 11.87
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.00 -5.77
EBIT Margin % EBIT Margin % (Qtr) -0.47 -12.97
EBT Margin % EBT Margin % (Qtr) -2.56 -10.90
Gross Margin % Gross Margin % (Qtr) 24.80 21.59
Net Profit Margin % Net Margin % (Qtr) -2.60 -11.85