investorscraft@gmail.com

Intrinsic ValueBijou Brigitte modische Accessoires AG (0N2Q.L)

Previous Close£44.10
Intrinsic Value
Upside potential
Previous Close
£44.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bijou Brigitte modische Accessoires AG operates as a specialty retailer in the fashion jewelry and accessories sector, serving a broad European and Middle Eastern market. The company’s revenue model is anchored in its vertically integrated supply chain, combining in-house manufacturing with selective imports to offer a diverse product range, including fashion jewelry, silver and gold pieces, and complementary accessories. Its extensive retail footprint—spanning 926 stores across 22 countries—positions it as a mid-market leader with a strong omnichannel presence, including e-commerce. The company differentiates itself through curated designer collections like Senso di Donna and a broad assortment of fashion-forward yet affordable products, catering primarily to value-conscious consumers. While operating in the highly competitive apparel retail sector, Bijou Brigitte maintains relevance through localized merchandising and a focus on trend adaptability. Its market position is further reinforced by a balance of owned and franchised stores, ensuring scalability without overextending capital.

Revenue Profitability And Efficiency

In FY 2023, Bijou Brigitte reported revenue of €327.9 million, with net income of €24.1 million, reflecting a net margin of approximately 7.3%. The company’s operating cash flow of €73.5 million underscores robust operational efficiency, supported by disciplined inventory management and a lean cost structure. Capital expenditures of €12.0 million indicate moderate reinvestment, likely directed toward store refreshes and digital capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.13 demonstrates steady earnings power, with a dividend payout ratio of approximately 112% (€3.50 per share), suggesting a commitment to shareholder returns. Operating cash flow coverage of dividends and capex remains healthy, though the high payout ratio may warrant monitoring for sustainability in weaker demand environments.

Balance Sheet And Financial Health

Bijou Brigitte’s balance sheet shows €69.4 million in cash against €124.9 million of total debt, indicating a conservative liquidity position. The debt level appears manageable given the strong operating cash flow generation, with no immediate refinancing risks evident. The company’s asset-light store model likely contributes to its financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company’s expansive store network and online presence provide multiple levers for expansion. The dividend policy is notably generous, with a yield likely appealing to income-focused investors, though future growth may require balancing reinvestment with distributions.

Valuation And Market Expectations

At a market cap of €339.4 million, the stock trades at a P/E of approximately 14.1x (based on FY 2023 EPS), aligning with mid-cap consumer cyclical peers. The beta of 0.655 suggests lower volatility relative to the broader market, possibly reflecting stable demand for affordable luxury items.

Strategic Advantages And Outlook

Bijou Brigitte’s strategic advantages include its diversified geographic footprint, vertically integrated operations, and agility in trend adoption. Near-term challenges may include inflationary pressures on input costs and competitive discounting. However, its focus on affordable fashion accessories positions it well for resilience in discretionary spending downturns.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount