Data is not available at this time.
Bang & Olufsen operates in the premium consumer electronics sector, specializing in high-end audio and video products. The company’s revenue model is driven by direct sales of its luxury audio systems, headphones, televisions, and accessories, targeting affluent consumers who prioritize design and acoustic excellence. With a heritage dating back to 1925, Bang & Olufsen has cultivated a strong brand identity synonymous with Scandinavian craftsmanship and innovation, positioning itself as a niche player in the competitive consumer electronics market. The company’s product portfolio includes portable and home audio solutions, over-ear headphones with advanced noise-cancellation, and premium televisions, all designed to deliver superior performance and aesthetic appeal. While the brand enjoys a loyal customer base, it faces intense competition from mass-market electronics manufacturers and emerging direct-to-consumer audio brands. Bang & Olufsen’s market position hinges on its ability to maintain exclusivity and technological differentiation in an industry increasingly dominated by commoditized products.
Bang & Olufsen reported revenue of DKK 2.59 billion for FY 2024, reflecting its premium market positioning. However, the company recorded a net loss of DKK 17 million, indicating challenges in translating top-line performance into profitability. Operating cash flow stood at DKK 226 million, suggesting reasonable operational efficiency, though capital expenditures of DKK 218 million highlight ongoing investments in product development and infrastructure.
The company’s diluted EPS of DKK -0.14 underscores its current lack of earnings power, likely due to high operating costs and competitive pressures. With a negative net income, capital efficiency remains a concern, though the positive operating cash flow provides some buffer for reinvestment and debt servicing.
Bang & Olufsen’s balance sheet shows DKK 177 million in cash and equivalents against total debt of DKK 599 million, indicating a leveraged position. The debt level, while manageable given the operating cash flow, warrants monitoring, especially if profitability does not improve in the near term.
The company’s growth trajectory appears muted, with no dividend payments reflecting its focus on preserving capital. The lack of profitability and high competition in the luxury electronics space suggest that significant top-line growth may be challenging without strategic pivots or cost optimizations.
With a market capitalization of approximately DKK 1.92 billion and a beta of 1.533, Bang & Olufsen is viewed as a higher-risk investment. The market likely prices in both its brand equity and operational challenges, with expectations hinging on a turnaround in profitability or strategic initiatives to capture broader demand.
Bang & Olufsen’s key strengths lie in its iconic brand and premium product offerings, which provide a foundation for niche market dominance. However, the outlook remains cautious due to profitability pressures and competitive dynamics. Success will depend on the company’s ability to innovate, control costs, and potentially expand into adjacent luxury segments.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |