investorscraft@gmail.com

Intrinsic ValueBoozt AB (publ) (0RPY.L)

Previous Close£90.40
Intrinsic Value
Upside potential
Previous Close
£90.40

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

Boozt AB is a leading Nordic online fashion and beauty retailer, operating primarily through its multi-brand platform Boozt.com and clearance channel Booztlet.com. The company partners with approximately 1,000 brands, offering a curated selection of apparel, accessories, sportswear, and beauty products across 10 European markets. Its hybrid model combines full-price sales with inventory clearance, supported by a growing physical retail presence under the Booztlet and Beauty by Boozt store concepts. Boozt competes in the highly fragmented European e-commerce fashion sector by leveraging its localized logistics network, data-driven personalization, and strong brand partnerships. The company has established itself as a market leader in Scandinavia while expanding selectively into other European markets. Its vertically integrated operations and proprietary technology platform provide competitive advantages in customer acquisition and retention.

Revenue Profitability And Efficiency

Boozt generated SEK 8.24 billion in revenue for the period, with net income of SEK 342 million, reflecting a 4.1% net margin. The company maintains healthy operating cash flow of SEK 251 million, though capital expenditures of SEK 124 million indicate ongoing investments in infrastructure and technology. The business demonstrates disciplined cost management, with its dual-platform model helping optimize inventory turnover and margin preservation.

Earnings Power And Capital Efficiency

With diluted EPS of SEK 4.98, Boozt shows solid earnings power despite operating in a competitive e-commerce environment. The company's capital efficiency is supported by its asset-light model and working capital management, though the beta of 2.04 reflects higher volatility typical of growth-oriented online retailers. Operating cash flow covers capital expenditures comfortably, allowing for organic growth funding.

Balance Sheet And Financial Health

Boozt maintains a strong liquidity position with SEK 1.17 billion in cash and equivalents against SEK 878 million in total debt. The balance sheet structure supports ongoing expansion plans, with sufficient headroom for strategic investments. The absence of dividends allows for reinvestment in growth initiatives, while the debt level appears manageable given the company's cash generation capabilities.

Growth Trends And Dividend Policy

Boozt continues its expansion across European markets, focusing on both geographic and category growth. The company maintains a zero-dividend policy, reinvesting all profits into platform development, customer acquisition, and potential M&A. Growth trends reflect the ongoing shift to online fashion retail in its core markets, with the clearance channel providing additional inventory management flexibility.

Valuation And Market Expectations

At a market capitalization of SEK 5.39 billion, Boozt trades at approximately 0.65x revenue and 15.8x trailing earnings. The valuation reflects market expectations for continued growth in the Nordic e-commerce sector, balanced against competitive pressures and macroeconomic uncertainties affecting discretionary consumer spending.

Strategic Advantages And Outlook

Boozt's strategic advantages include its first-mover position in Nordic online fashion, proprietary technology platform, and multi-brand curation capabilities. The outlook remains cautiously positive, with expansion opportunities balanced against sector-wide margin pressures. The company's ability to maintain growth while improving profitability metrics will be key to long-term value creation in the evolving European e-commerce landscape.

Sources

Company filings, market data

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