investorscraft@gmail.com

Intrinsic ValueBijou Brigitte modische Accessoires AG (BIJ.DE)

Previous Close43.30
Intrinsic Value
Upside potential
Previous Close
43.30

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 vertically integrated retailer specializing in affordable fashion jewelry and accessories across Europe and select Middle Eastern markets. The company’s revenue model hinges on a mix of owned retail stores (926 locations as of 2021) and e-commerce, offering curated collections spanning costume jewelry, silver pieces, designer collaborations like Senso di Donna, and complementary fashion accessories. Positioned in the value segment of the luxury goods sector, it competes with fast-fashion retailers and specialty jewelry chains by emphasizing trend-driven designs at accessible price points. Its geographic diversification—spanning 22 countries—provides resilience against regional demand fluctuations, while its vertically integrated operations (manufacturing and importing) support margin control. The online shop, though secondary to physical stores, aligns with evolving omnichannel consumer preferences in the EUR 300M+ revenue business.

Revenue Profitability And Efficiency

In FY2023, Bijou Brigitte reported revenue of EUR 327.9M, with net income of EUR 24.1M, reflecting a 7.3% net margin. Operating cash flow was robust at EUR 73.5M, underscoring efficient working capital management. Capital expenditures of EUR -12.0M suggest disciplined reinvestment, likely focused on store maintenance and selective digital expansion. The model demonstrates steady profitability despite operating in a competitive, discretionary spending-driven segment.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 3.13 indicates stable earnings generation, supported by a capital-light store rollout strategy and in-house design capabilities. The company’s operating cash flow coverage of net income (3x) highlights strong cash conversion, though total debt of EUR 124.9M suggests leveraged growth. ROIC is not disclosed, but low capex intensity implies capital-efficient operations.

Balance Sheet And Financial Health

The balance sheet shows EUR 69.4M in cash against EUR 124.9M total debt, indicating moderate leverage. Liquidity appears adequate, with operating cash flow comfortably covering interest obligations. The absence of major debt maturities or refinancing risks in the near term supports financial flexibility, though the debt-to-equity ratio is not provided for full assessment.

Growth Trends And Dividend Policy

Growth is likely store-driven, with international expansion offsetting mature European markets. A dividend of EUR 3.5 per share (112% payout ratio based on EPS) signals confidence in cash flow sustainability but may limit retained earnings for aggressive expansion. Comparable store sales trends are undisclosed, leaving organic growth visibility unclear.

Valuation And Market Expectations

At a EUR 328.6M market cap, the stock trades at ~13.6x P/E (based on FY2023 EPS), aligning with value-oriented consumer discretionary peers. A beta of 0.655 reflects lower volatility versus the broader market, possibly due to recession-resistant product pricing.

Strategic Advantages And Outlook

Bijou Brigitte’s scaled store network and vertical integration provide cost advantages, while its value positioning mitigates luxury sector cyclicality. Near-term risks include inflationary pressure on input costs and competition from digital-native brands. Strategic priorities likely focus on omnichannel integration and curated assortments to sustain margins in a fragmented market.

Sources

Company description, financials from disclosed ticker data (assumed from annual reports or exchange filings), industry context inferred from sector classification.

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