Brunswick 6.375% No (BC-PC) Financial Ratios Annual - Discounting Cash Flows
Brunswick Corporation 6.375% No
BC-PC (NYSE)

* (except for per share items) of USD
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
1995
12-31
1994
12-31
1993
12-31
1992
12-31
1991
12-31
1990
12-31
1989
12-31
1988
12-31
1987
12-31
1986
12-31
1985
12-31
Price Ratios
Price to Earnings Ratio
28.85 16.16 7.964 13.21 16.20 -39.01 15.34 33.72 18.02 19.46 19.53 5.461 52.25 22.43 -15.03 -1.917 -0.472 13.72 22.39 10.30 17.54 21.47 17.12 23.36 -15.22 54.01 13.06 20.07 12.70 18.05 13.99 72.00 -58.04 -51.41 11.25 -17.90 7.673 7.763 12.83 9.325
Price to Sales Ratio
0.823 1.061 0.791 1.340 1.389 1.244 0.789 1.095 1.108 1.144 1.250 1.081 0.703 0.430 0.488 0.405 0.079 0.270 0.529 0.670 0.905 0.703 0.362 0.567 0.383 0.478 0.617 0.826 0.747 0.755 0.668 0.754 0.741 0.583 0.322 0.452 0.451 0.425 0.824 0.608
Price to Book Ratio
21.54 3.254 2.640 4.094 3.999 3.928 2.571 3.329 3.531 3.666 4.096 4.045 33.62 52.19 23.61 5.343 0.509 0.809 1.602 2.005 2.764 2.194 1.218 1.720 1.367 1.574 1.855 2.297 1.970 2.200 1.981 2.068 1.856 1.565 0.968 1.645 1.560 1.544 2.049 1.788
Price to Free Cash Flow Ratio
16.32 15.29 27.26 25.54 9.804 25.35 28.34 23.40 21.82 24.59 42.92 190.9 57.41 -1,792 11.22 12.19 -3.258 14.36 27.21 19.91 19.40 12.34 4.468 8.708 14.47 22.82 12.28 -6.801 10.25 14.58 108.7 17.86 25.19 24.42 14.83 36.89 0.000 0.000 0.000 0.000
Price to Operating Cash Flow Ratio
9.985 9.258 9.199 13.65 7.564 11.77 12.07 12.33 11.79 14.52 20.28 24.70 16.26 18.10 8.093 8.953 -30.72 4.871 9.510 9.167 11.40 7.347 3.250 5.775 5.678 6.842 5.671 11.54 5.897 8.195 14.89 8.805 9.032 9.315 5.617 8.348 0.000 0.000 0.000 0.000
Price Earnings to Growth Ratio
-0.461 -0.478 0.428 0.214 -0.040 0.259 0.181 -0.735 1.090 -17.06 -0.284 0.004 -1.693 -0.136 0.185 0.074 0.001 -1.082 -0.350 0.257 0.194 0.778 0.692 -0.125 0.042 -0.689 0.506 -0.998 0.302 -12.18 0.032 -0.380 -15.67 0.384 -0.057 0.131 0.486 0.177 1.001 0.000
EV to EBITDA
Liquidity Ratios
Current Ratio
1.652 1.432 1.809 1.473 1.548 1.616 1.496 1.784 1.750 2.186 2.186 1.708 1.451 1.493 1.614 1.609 1.735 1.631 1.607 1.712 1.674 1.557 1.651 1.552 1.468 1.450 1.403 1.441 1.494 1.878 1.702 1.578 1.720 1.530 1.526 1.384 1.420 1.316 1.513 1.937
Quick Ratio
0.634 0.590 0.821 0.636 0.888 0.743 0.745 1.044 0.960 1.431 1.462 1.030 0.837 0.907 1.060 1.074 0.924 0.932 0.941 1.042 1.046 0.991 1.107 0.934 1.059 0.877 0.780 0.843 0.959 1.273 1.044 1.044 1.112 0.874 0.849 0.665 0.586 0.557 0.618 1.085
Cash Ratio
0.210 0.267 0.400 0.246 0.481 0.339 0.234 0.434 0.438 0.724 0.614 0.404 0.303 0.372 0.579 0.581 0.317 0.256 0.219 0.374 0.399 0.314 0.349 0.120 0.100 0.093 0.122 0.090 0.287 0.506 0.298 0.413 0.389 0.189 0.159 0.039 0.057 0.006 0.029 0.353
Debt Ratio
0.035 0.416 0.397 0.335 0.252 0.311 0.285 0.130 0.136 0.142 0.145 0.158 0.236 0.278 0.310 0.314 0.227 0.167 0.163 0.157 0.170 0.169 0.182 0.203 0.228 0.218 0.240 0.233 0.203 0.135 0.154 0.170 0.168 0.174 0.162 0.238 0.201 0.210 0.355 0.111
Debt to Equity Ratio
1.006 1.242 1.229 0.949 0.630 0.853 0.771 0.295 0.314 0.350 0.389 0.443 7.359 22.42 11.80 4.046 1.002 0.385 0.388 0.366 0.432 0.459 0.561 0.576 0.726 0.562 0.614 0.574 0.474 0.306 0.359 0.418 0.390 0.414 0.373 0.609 0.443 0.469 0.963 0.212
Long Term Debt to Capitalization
0.000 0.486 0.542 0.482 0.376 0.451 0.427 0.226 0.237 0.257 0.276 0.304 0.879 0.957 0.922 0.800 0.500 0.278 0.279 0.268 0.298 0.306 0.349 0.351 0.361 0.324 0.326 0.329 0.275 0.231 0.259 0.287 0.270 0.289 0.268 0.373 0.303 0.318 0.488 0.157
Total Debt to Capitalization
0.501 0.554 0.551 0.487 0.387 0.460 0.435 0.228 0.239 0.259 0.280 0.307 0.880 0.957 0.922 0.802 0.501 0.278 0.280 0.268 0.302 0.315 0.359 0.366 0.421 0.360 0.381 0.365 0.322 0.234 0.264 0.295 0.280 0.293 0.272 0.379 0.307 0.319 0.491 0.175
Interest Coverage Ratio
2.461 6.538 9.662 12.34 8.013 6.197 7.978 13.44 14.87 11.93 11.02 6.929 3.878 2.630 0.833 -4.623 1.417 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Cash Flow to Debt Ratio
2.145 0.283 0.234 0.316 0.839 0.391 0.276 0.915 0.954 0.721 0.519 0.370 0.281 0.129 0.247 0.147 -0.017 0.432 0.434 0.597 0.562 0.650 0.668 0.517 0.332 0.410 0.533 0.347 0.704 0.878 0.371 0.562 0.527 0.406 0.462 0.323
Margins
Gross Profit Margin
25.79% 28.63% 28.58% 28.50% 27.90% 27.29% 25.60% 27.38% 27.29% 27.15% 27.01% 26.11% 25.39% 23.36% 21.16% 11.37% 18.42% 20.16% 21.64% 24.05% 25.13% 24.15% 23.17% 23.24% 32.46% 30.35% 31.58% 32.59% 31.80% 31.37% 32.15% 31.18% 30.16% 28.46% 28.62% 27.46% 30.82% 32.97% 31.49% 30.42%
Operating Profit Margin
5.95% 11.48% 13.91% 13.90% 12.40% 11.46% 7.11% 7.87% 9.11% 8.08% 8.56% 7.83% 7.10% 5.74% 2.31% -14.34% 1.63% 1.89% 6.02% 8.08% 7.66% 5.36% 5.30% 5.67% 11.86% 8.83% 10.14% 10.10% 9.64% 8.54% 7.78% 4.52% 3.87% 0.00% 2.96% -0.85% 9.88% 11.01% 10.92% 10.64%
Pretax Profit Margin
3.88% 9.82% 12.53% 12.60% 10.87% 1.50% 6.25% 7.61% 8.68% 7.68% 7.50% 5.91% 4.87% 2.38% -2.49% -24.66% -13.43% 1.63% 5.47% 8.37% 7.24% 4.87% 4.35% 3.92% 8.48% 1.28% 7.19% 6.46% 9.19% 6.84% 7.35% 3.92% 3.01% -1.06% 4.95% -2.74% 9.64% 9.80% 10.80% 10.60%
Net Profit Margin
2.85% 6.57% 9.94% 10.15% 8.57% -3.19% 5.14% 3.25% 6.15% 5.88% 6.40% 19.79% 1.34% 1.92% -3.25% -21.12% -16.74% 1.97% 2.36% 6.51% 5.16% 3.27% 2.11% 2.43% -2.51% 0.88% 4.72% 4.11% 5.88% 4.18% 4.78% 1.05% -1.28% -1.13% 2.86% -2.52% 5.88% 5.47% 6.42% 6.52%
Operating Cash Flow Margin
8.24% 11.46% 8.60% 9.82% 18.36% 10.57% 6.53% 8.88% 9.40% 7.88% 6.16% 4.38% 4.32% 2.38% 6.04% 4.52% -0.26% 5.54% 5.57% 7.31% 7.94% 9.57% 11.13% 9.81% 6.74% 6.98% 10.87% 7.16% 12.66% 9.21% 4.49% 8.56% 8.21% 6.26% 5.73% 5.41%
Free Cash Flow Margin
5.04% 6.94% 2.90% 5.25% 14.17% 4.91% 2.78% 4.68% 5.08% 4.65% 2.91% 0.57% 1.22% -0.02% 4.35% 3.32% -2.42% 1.88% 1.95% 3.36% 4.66% 5.70% 8.09% 6.51% 2.64% 2.09% 5.02% -12.15% 7.28% 5.18% 0.61% 4.22% 2.94% 2.39% 2.17% 1.22% 0.00% 0.00% 0.00% 0.00%
Return
Return on Assets
2.63% 6.75% 10.71% 10.94% 9.88% -3.68% 6.19% 4.36% 8.48% 7.66% 7.84% 26.38% 2.06% 2.88% -4.13% -21.64% -24.45% 2.56% 3.01% 8.34% 6.21% 3.75% 2.30% 2.59% -2.82% 1.13% 5.56% 4.64% 6.63% 5.39% 6.08% 1.16% -1.38% -1.28% 3.74% -3.59% 9.23% 8.90% 5.88% 10.01%
Return on Equity
74.65% 20.14% 33.15% 30.99% 24.68% -10.07% 16.76% 9.87% 19.59% 18.84% 20.97% 74.08% 64.35% 232.69% -157.10% -278.74% -107.97% 5.90% 7.15% 19.48% 15.76% 10.22% 7.12% 7.36% -8.98% 2.91% 14.21% 11.44% 15.51% 12.19% 14.16% 2.87% -3.20% -3.04% 8.60% -9.19% 20.33% 19.88% 15.97% 19.17%
Return on Capital Employed
7.09% 16.41% 19.62% 20.41% 20.04% 17.98% 12.12% 15.28% 17.87% 14.78% 14.70% 14.97% 17.76% 13.56% 4.55% -22.08% 3.46% 3.49% 10.81% 14.43% 12.96% 8.85% 8.19% 8.48% 21.05% 16.69% 17.29% 16.10% 15.46% 15.45% 13.99% 7.22% 5.68% -0.01% 5.37% -1.69% 21.08% 24.42% 12.88% 23.18%
Return on Invested Capital
5.54% 12.60% 17.86% 18.11% 19.68% -6.26% 10.96% 10.33% 15.43% 15.08% 13.22% 61.27% 17.88% 13.88% 8.73% -26.70% 5.03% 3.36% 10.09% 13.15% 11.02% 6.91% 6.14% 5.70% 13.98% 12.04% 11.51% 10.71% 11.26% 12.53% 10.38% 5.55% 4.22% -0.01% 3.31% -1.58% 13.13% 13.66% 7.73% 16.73%
Turnover Ratios
Receivables Turnover Ratio
12.21 12.98 12.55 12.05 12.88 12.38 14.67 9.293 10.91 10.31 9.932 11.25 10.65 10.83 10.40 8.352 10.59 9.908 11.51 12.56 11.29 11.03 9.113 9.314 9.078 11.55 9.375 7.996 9.667 11.80 12.33 13.07 12.86 11.51 14.27 15.36 17.75 14.95 9.447 10.72
Payables Turnover Ratio
9.879 8.188 7.342 6.028 6.850 7.592 8.377 7.789 8.629 8.821 8.828 9.652 8.294 10.39 9.311 9.420 12.75 10.35 9.896 10.42 10.09 9.747 9.794 12.06 10.79 11.99 9.435 9.749 10.65 13.48 11.65 12.37 13.47 12.66 13.65 12.27 0.000 0.000 0.000 0.000
Inventory Turnover Ratio
2.983 3.094 3.306 3.460 4.404 3.623 4.067 4.278 4.282 4.367 4.295 4.793 4.817 5.394 5.087 5.074 4.732 4.994 5.151 5.144 4.976 5.020 5.215 4.642 5.041 4.787 4.182 4.354 4.844 5.074 4.479 4.726 4.702 4.222 4.918 5.067 4.911 5.390 3.139 4.245
Fixed Asset Turnover Ratio
3.706 4.361 4.916 5.130 4.593 4.671 6.407 6.839 6.956 8.127 8.340 6.292 6.394 6.401 5.400 3.833 5.132 5.387 5.582 6.106 5.967 4.992 4.683 4.184 4.746 4.858 4.668 4.671 4.611 5.078 4.776 4.054 3.849 3.703 4.282 4.434 5.205 5.803 3.708 4.768
Asset Turnover Ratio
0.922 1.027 1.078 1.078 1.153 1.153 1.204 1.343 1.380 1.302 1.225 1.333 1.534 1.503 1.271 1.025 1.461 1.299 1.273 1.282 1.203 1.146 1.089 1.068 1.122 1.277 1.177 1.128 1.128 1.288 1.272 1.112 1.079 1.125 1.307 1.424 1.569 1.628 0.916 1.535
Per Share Items ()
Revenue Per Share
78.64 91.19 91.07 75.14 54.89 48.22 58.89 50.45 49.22 44.15 41.01 42.63 41.40 41.97 38.37 31.40 53.33 63.15 60.27 60.69 54.70 45.27 54.92 38.39 42.98 46.56 40.13 36.70 32.15 31.80 28.26 23.88 21.93 23.79 27.96 32.11 0.000 0.000 0.000 0.000
Operating Cash Flow Per Share
6.477 10.45 7.836 7.378 10.08 5.096 3.847 4.478 4.626 3.478 2.528 1.865 1.790 0.998 2.316 1.420 -0.137 3.500 3.354 4.435 4.343 4.332 6.111 3.768 2.895 3.252 4.364 2.626 4.070 2.929 1.268 2.044 1.799 1.490 1.602 1.737
Free Cash Flow Per Share
3.964 6.329 2.644 3.945 7.777 2.366 1.639 2.360 2.500 2.054 1.194 0.241 0.507 -0.010 1.671 1.043 -1.292 1.187 1.172 2.042 2.551 2.580 4.445 2.499 1.136 0.975 2.016 -4.457 2.342 1.646 0.174 1.008 0.645 0.568 0.607 0.393
Cash & Short Term Investments
4.051 6.675 8.023 4.567 7.277 3.769 3.370 5.029 5.024 7.191 6.794 4.048 4.194 4.646 7.171 5.957 3.596 3.690 3.015 4.997 5.228 3.793 5.199 1.236 1.411 1.096 1.283 0.859 2.426 3.600 1.938 2.693 2.081 1.163 0.955 0.247 0.360 0.035 0.146 1.220
Earnings Per Share
2.242 5.989 9.051 7.626 4.706 -1.538 3.029 1.638 3.026 2.596 2.625 8.434 0.557 0.805 -1.247 -6.631 -8.925 1.243 1.424 3.949 2.822 1.482 1.160 0.932 -1.080 0.412 1.895 1.510 1.890 1.330 1.350 0.250 -0.280 -0.270 0.800 -0.810 0.000 0.000 0.000 0.000
EBITDA Per Share
Dividend Per Share
1.686 1.595 1.452 1.271 0.989 0.862 0.774 0.678 0.607 0.519 0.446 0.100 0.050 0.050 0.050 0.050 0.050 0.586 0.585 0.587 0.608 0.503 0.667 0.499 0.499 0.499 0.498 0.498 0.501 0.501 0.440 0.453 0.438 0.443 0.438 0.442 0.000 0.000 0.000 0.000
Enterprise Value Per Share
63.65 127.0 97.60 119.5 80.98 69.23 57.02 55.08 54.37 48.14 49.33 47.05 31.26 21.17 20.93 16.38 8.901 21.47 36.61 43.09 52.00 34.70 23.81 27.82 23.76 29.09 31.66 37.02 27.35 23.73 20.36 18.95 17.58 16.39 11.51 19.63 0.000 0.000 0.000 0.000
Book Value Per Share
3.003 29.74 27.30 24.60 19.07 15.27 18.07 16.59 15.45 13.78 12.52 11.39 0.865 0.346 0.794 2.379 8.266 21.08 19.91 20.27 17.91 14.51 16.30 12.65 12.03 14.13 13.34 13.19 12.18 10.91 9.531 8.706 8.757 8.871 9.298 8.817 0.000 0.000 0.000 0.000
Price Per Share
64.68 96.75 72.08 100.7 76.24 59.98 46.45 55.22 54.54 50.51 51.26 46.06 29.09 18.06 18.74 12.71 4.210 17.05 31.90 40.66 49.50 31.83 19.86 21.76 16.44 22.25 24.75 30.31 24.00 24.00 18.88 18.00 16.25 13.88 9.000 14.50 0.000 0.000 0.000 0.000
Dividend Ratios
Dividend Payout Ratio
75.22% 26.64% 16.04% 16.67% 21.01% -56.03% 25.56% 41.39% 20.07% 20.01% 16.97% 1.18% 9.00% 6.26% -3.98% -0.75% -0.56% 47.13% 41.08% 14.87% 21.53% 33.95% 57.53% 53.55% -46.24% 121.11% 26.30% 32.96% 26.53% 37.66% 32.56% 181.39% -156.27% -164.14% 54.72% -54.56%
Annual Dividend Yield
2.61% 1.65% 2.01% 1.26% 1.30% 1.44% 1.67% 1.23% 1.11% 1.03% 0.87% 0.22% 0.17% 0.28% 0.26% 0.39% 1.18% 3.44% 1.83% 1.44% 1.23% 1.58% 3.36% 2.29% 3.04% 2.24% 2.01% 1.64% 2.09% 2.09% 2.33% 2.52% 2.69% 3.19% 4.86% 3.05%
Effective Tax Rate
26.56% 31.21% 20.19% 19.15% 20.73% 130.57% 18.34% 45.44% 29.59% 27.86% 32.30% -237.63% 18.56% 19.48% -30.58% 14.39% -24.66% 14.13% 15.01% 22.27% 28.72% 32.77% 35.95% 35.93% 37.46% 31.09% 37.07% 35.99% 36.00% 35.51% 34.98% 36.99% 35.97% -6.76% 42.22% 7.88% 38.99% 44.22% 40.51% 38.50%
Short Term Coverage Ratio
1.777 1.613 6.585 15.35 18.52 10.51 8.160 71.48 71.51 53.92 43.02 26.58 19.60 37.12 93.36 10.91 -3.781 392.9 450.4 393.5 38.80 16.60 14.29 8.270 1.487 2.778 2.522 2.394 3.553 45.92 14.78 15.87 10.56 20.76 24.48 14.16
Capital Expenditure Coverage Ratio
2.577 2.536 1.509 2.149 4.377 1.867 1.743 2.115 2.176 2.442 1.896 1.149 1.395 0.990 3.591 3.769 -0.119 1.513 1.537 1.853 2.424 2.472 3.668 2.969 1.646 1.428 1.859 0.371 2.355 2.283 1.159 1.972 1.559 1.617 1.610 1.292 0.000 0.000 0.000 0.000
EBIT Per Revenue
0.059 0.115 0.139 0.139 0.124 0.115 0.071 0.079 0.091 0.081 0.086 0.078 0.071 0.057 0.023 -0.143 0.016 0.019 0.060 0.081 0.077 0.054 0.053 0.057 0.119 0.088 0.101 0.101 0.096 0.085 0.078 0.045 0.039 0.000 0.030 -0.008 0.099 0.110 0.109 0.106
EBITDA Per Revenue
Days of Sales Outstanding
29.90 28.12 29.09 30.30 28.34 29.48 24.89 39.28 33.46 35.39 36.75 32.46 34.29 33.71 35.10 43.70 34.48 36.84 31.72 29.06 32.33 33.10 40.05 39.19 40.21 31.61 38.93 45.65 37.76 30.93 29.59 27.94 28.38 31.71 25.57 23.76 20.56 24.42 38.64 34.04
Days of Inventory Outstanding
122.3 118.0 110.4 105.5 82.89 100.7 89.74 85.32 85.24 83.59 84.97 76.16 75.77 67.67 71.75 71.93 77.13 73.09 70.87 70.95 73.35 72.71 69.99 78.63 72.40 76.25 87.28 83.84 75.34 71.94 81.49 77.24 77.63 86.46 74.22 72.04 74.32 67.72 116.3 85.99
Days of Payables Outstanding
36.95 44.58 49.71 60.55 53.29 48.08 43.57 46.86 42.30 41.38 41.35 37.82 44.01 35.15 39.20 38.75 28.63 35.25 36.88 35.02 36.16 37.45 37.27 30.26 33.83 30.45 38.69 37.44 34.28 27.07 31.34 29.51 27.10 28.83 26.75 29.75 0.000 0.000 0.000 0.000
Cash Conversion Cycle
115.3 101.5 89.77 75.22 57.94 82.14 71.06 77.73 76.40 77.60 80.38 70.80 66.05 66.24 67.65 76.89 82.98 74.68 65.70 64.99 69.52 68.36 72.78 87.56 78.78 77.41 87.53 92.04 78.82 75.80 79.74 75.66 78.90 89.34 73.04 66.05 94.88 92.14 154.9 120.0
Cash Conversion Ratio
2.889 1.745 0.866 0.967 2.142 -3.315 1.270 2.734 1.529 1.340 0.963 0.221 3.214 1.239 -1.857 -0.214 0.015 2.816 2.355 1.123 1.539 2.922 5.268 4.044 -2.681 7.894 2.303 1.739 2.153 2.202 0.940 8.177 -6.426 -5.519 2.003 -2.144 0.000 0.000 0.000 0.000
Free Cash Flow to Earnings
1.768 1.057 0.292 0.517 1.653 -1.539 0.541 1.441 0.826 0.791 0.455 0.029 0.910 -0.013 -1.340 -0.157 0.145 0.955 0.823 0.517 0.904 1.740 3.832 2.682 -1.052 2.367 1.064 -2.951 1.239 1.237 0.129 4.030 -2.304 -2.105 0.759 -0.485 0.000 0.000 0.000 0.000
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us