Pricing Log in Create free account
Saturday 17 October 2026 Export BC’s income statement to Excel — free account

Brunswick Corporation

BC Consumer Cyclical Recreational Vehicles

Brunswick Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.4 billion, up 2.40% from fiscal 2024. In the quarter to June 2026, revenue grew 7.66%, EPS grew 88.8%, free cash flow was flat and total debt fell 7.62%, each against the same quarter a year earlier. Dividend growth for ten consecutive years.

64.37 1.26 −1.92%
Market cap
$4.3B
P/E
0.0×
Fwd P/E
21.9×
Dividend yield
2.72%
F-score
5/9
Altman Z
2.81
Beneish M
−2.93
Dividend safety
41/100
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 7.08
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell 1 — — 4 — — 2 — — 1 — —
Insider Ownership 2.48%

Capital & Financial Ratios $m

Market Cap 4,250.00
Revenue 5,629.90
Net Income (86.00)
Free Cash Flow 356.20
Net Debt 1,801.20
Current Ratio 1.45
Debt/Equity 1.25
P/E ratio 0.00
Fwd P/E 21.90
P/S ratio 0.75
P/B ratio 2.51
Past 5Y EPS Growth —
This Y EPS Growth 39.49% (at or above 15%: strong)
Next Y EPS Growth 18.57% (at or above 15%: strong)
Next Y revenue growth 7.72%
Next 5Y EPS Growth 21.81% (at or above 15%: strong)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 1.1×, against a ten-year median of 1.2×; over the ten years it ranged from 0.9× in 2016 to 1.8× in 2021.
P/S against its own 10 years 4.61%
10-year low 10-year high
P/B against its own 10 years 12.13%
10-year low 10-year high
EV/Sales against its own 10 years 9.18%
10-year low 10-year high
EV/FCF against its own 10 years 22.82%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate 1.75
Annual Dividend Yield 2.72%
total individual payouts
2028 Powerpack
2027 Powerpack
2026 1.76
0.44
0.44
0.44
2025 1.72
0.43
0.43
0.43
0.43
2024 1.68
0.42
0.42
0.42
0.42
2023 1.60
0.40
0.40
0.40
0.40
2022 1.83
0.37
0.37
0.37
0.37
0.37
2021 1.28
0.27
0.34
0.34
0.34
2020 0.99
0.24
0.24
0.24
0.27
2019 0.87
0.21
0.21
0.21
0.24
2018 0.78
0.19
0.19
0.19
0.21
2017 0.69
0.17
0.17
0.17
0.19
2016 0.62
0.15
0.15
0.15
0.17
predictions special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 480 287 276 300
Receivables 493 429 523 559
Inventory 1,477 1,303 1,192 1,217
Other — — — —
2,510 2,114 2,063 2,207
2023 2024 2025 Q'26
Payables 558 393 375 466
ST’ Debt 455 243 295 295
Other — — — —
1,752 1,280 1,429 1,525

Compound Annual Growth %

10y 5y 3y
Sales 3.56% 4.29% (7.66%)
Cash Flow 5.45% (6.78%) (1.38%)
Earnings 0.00% 0.00% 0.00%
Book Value 2.41% 1.49% (7.32%)

Revenue $m

Mar Jun Sep Dec Year
’26 1,378 1,558 — — —
’25 1,222 1,447 1,360 1,334 5,363
’24 1,365 1,444 1,273 1,155 5,237
’23 1,744 1,702 1,594 1,362 6,401
’22 1,696 1,836 1,698 1,583 6,812
’21 1,433 1,555 1,427 1,431 5,846
’20 966 988 1,233 1,161 4,348
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (64) 314 — — —
’25 (27) 316 140 133 562
’24 (153) 211 67 306 431
’23 (16) 268 198 283 734
’22 (142) 289 165 275 586
’21 8 333 123 109 574
’20 (79) 296 424 157 798
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (117) 277 — — —
’25 (62) 275 109 87 409
’24 (205) 167 34 283 279
’23 (107) 192 143 231 459
’22 (241) 194 64 191 209
’21 (30) 266 54 24 314
’20 (135) 262 395 97 619
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 0.32 1.68 — — —
’25 0.30 0.89 (3.59) 0.28 (2.08)
’24 0.99 1.48 0.67 (1.24) 1.93
’23 1.56 1.90 1.61 0.88 5.96
’22 2.25 2.59 2.20 1.95 9.00
’21 2.15 2.29 1.83 1.30 7.57
’20 0.86 0.89 1.73 1.20 4.68
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

2.1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 36.05 48.04 41.92 41.02 25.22 75.87 61.89 66.47 63.08 41.00

Analyst estimates 2026–2028

Powerpack
High 56.30 63.82 69.82 62.23 84.00 117.62 103.43 99.68 97.03 76.81
People
People Employees 14,415 15,116 16,038 12,828 14,382 18,582 18,400 17,300 15,000 14,000
Revenue/emp, $m 0.31 0.25 0.26 0.32 0.30 0.31 0.37 0.37 0.35 0.38
Income, $m
Income, $m Revenue 4,489 3,802 4,121 4,108 4,348 5,846 6,812 6,401 5,237 5,363
Gross margin, % 27.46 24.95 25.41 27.29 27.90 28.50 28.58 27.92 25.79 24.84
EBT 390 213 311 111 473 736 854 629 203 (136)
EBT margin, % 8.68 5.60 7.54 2.69 10.87 12.60 12.53 9.82 3.88 (2.53)
Net income 276 146 265 (131) 373 593 677 420 130 (137)
Depreciation 104 87 124 139 153 178 231 273 289 293
Per share, $
Per share, $ Revenue 49.22 42.53 47.04 48.22 54.89 75.14 91.07 91.19 77.93 81.38
Earnings 3.03 1.64 3.03 (1.54) 4.70 7.63 9.05 5.99 1.94 (2.08)
Cash flow 4.77 4.48 3.85 5.10 10.08 7.38 7.84 10.45 6.42 8.53
Capex (2.11) (1.90) (2.05) (2.64) (2.27) (3.34) (5.04) (3.91) (2.27) (2.32)
Free cash flow 2.67 2.57 1.79 2.45 7.81 4.04 2.80 6.54 4.15 6.20
Book value 15.79 16.59 18.07 15.27 19.07 24.60 27.30 29.74 28.16 24.67
Shares, m 91 89 88 85 79 78 75 70 67 66
Valuation, ×
Valuation, × P/E 18.28 34.56 15.33 0.00 16.22 13.24 7.99 15.94 34.04 0.00
P/S 1.13 1.32 0.99 1.24 1.39 1.34 0.79 1.04 0.83 0.91
P/B 3.51 3.38 2.57 3.93 4.00 4.09 2.64 3.19 2.30 3.01
EV/Sales 1.12 1.31 1.21 1.43 1.47 1.59 1.07 1.35 1.22 1.25
EV/FCF 20.64 21.65 31.72 28.18 10.35 29.56 34.86 18.78 22.94 16.43
Cash, $m
Cash, $m Operating cash flow 435 400 337 434 798 574 586 734 431 562
Capex (192) (170) (180) (225) (179) (260) (377) (274) (152) (153)
Free cash flow 243 230 157 209 619 314 209 459 279 409
Balance, $m
Balance, $m Working capital 724 812 624 581 591 682 1,205 758 834 635
Total debt 439 437 1,221 1,109 951 1,816 2,509 2,430 2,341 2,102
Net debt (30) (22) 917 777 364 1,449 1,896 1,951 2,054 1,827
Shareholders’ equity 1,440 1,483 1,583 1,301 1,510 1,914 2,042 2,087 1,892 1,626
Returns, %
Returns, % ROA 8.58 4.41 6.94 (3.34) 10.16 12.90 11.53 6.70 2.19 (2.50)
ROIC 21.25 14.13 8.89 14.17 17.98 15.11 15.04 11.37 4.94 (0.74)
ROE 20.28 10.02 17.31 (9.09) 26.52 34.65 34.22 20.36 6.54 (7.81)
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Brunswick Corporation vs peers in Recreational Vehicles (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
BC Brunswick Corporation $4.3B — (loss-making) 21.9× +7.66% (above 0%: growing) +88.76% (above 0%: growing) +0.80% (above 0%: growing) 28.10% 8.31%
DOO BRP Inc. $4.0B 48.0× — +16.59% (above 0%: growing) n/m +116.16% (above 0%: growing) 11.74% (2.24%) Compare
THO Thor Industries, Inc. $3.6B 20.1× 15.7× −8.41% (below 0%: shrinking) −66.96% (below 0%: shrinking) −26.73% (below 0%: shrinking) 12.36% 2.19% Compare
PII Polaris Inc. $3.0B — (loss-making) 70.0× +9.18% (above 0%: growing) n/m −33.49% (below 0%: shrinking) 23.65% 7.36% Compare
HOG Harley-Davidson, Inc. $2.9B 15.9× 65.6× −5.86% (below 0%: shrinking) −14.61% (below 0%: shrinking) −53.23% (below 0%: shrinking) 31.74% 6.18% Compare
PATK Patrick Industries, Inc. $2.2B 14.9× 17.4× −0.56% (below 0%: shrinking) +36.00% (above 0%: growing) −49.38% (below 0%: shrinking) 23.77% 7.40% Compare
LCII LCI Industries $2.0B 9.7× 10.6× −12.52% (below 0%: shrinking) +20.52% (above 0%: growing) +88.04% (above 0%: growing) 31.09% 9.91% Compare
WGO Winnebago Industries, Inc. $697.1M 17.6× 16.1× −9.86% (below 0%: shrinking) −19.05% (below 0%: shrinking) +155.68% (above 0%: growing) 13.58% 3.29% Compare
MCFT MASTERCRAFT BOAT HOLDINGS, INC. $462.9M — (loss-making) 12.7× +63.41% (above 0%: growing) n/m −18.29% (below 0%: shrinking) 22.56% (4.86%) Compare
Median of peers $2.5B 16.8× 16.1× −3.21% −14.61% −22.51% 23.10% 4.74%

All 16 Recreational Vehicles stocks →

Brunswick Corporation (BC) key facts

  • Concern: Brunswick Corporation reported a net loss of $137.3 million, or a loss of $2.08 per share, for fiscal 2025.
  • Strength: Brunswick Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.4 billion, up 2.40% from fiscal 2024.
  • Brunswick Corporation (BC) is a Recreational Vehicles company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, BC traded at $64.37, a market capitalization of $4.3 billion.
  • Trailing earnings are negative, so a P/E ratio is not meaningful; the stock trades at 0.7× sales.
  • Brunswick Corporation pays an annual dividend of $1.75 per share, a yield of 2.72%.
  • Return on equity was −7.81% and debt-to-equity 1.25.
  • Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 2.81 (grey zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Brunswick Corporation (BC) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/BC · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com