Previous Close | $63.83 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Columbia Sportswear Company operates as a global leader in the outdoor and active lifestyle apparel, footwear, and accessories industry. The company designs, sources, markets, and distributes products under its flagship Columbia brand, along with SOREL, Mountain Hardwear, and prAna. Its revenue model is driven by wholesale distribution, direct-to-consumer channels, and e-commerce, catering to outdoor enthusiasts, athletes, and casual consumers. Columbia maintains a strong market position through innovation in performance fabrics, weather-resistant technologies, and sustainability initiatives, competing with brands like The North Face and Patagonia. The company’s diversified product portfolio and geographic reach across North America, Europe, and Asia-Pacific enhance its resilience against seasonal demand fluctuations. Columbia’s emphasis on functional yet stylish outdoor gear positions it as a trusted brand in both technical and lifestyle segments.
Columbia Sportswear reported revenue of $3.37 billion for FY 2024, with net income of $223.3 million, reflecting a net margin of approximately 6.6%. Diluted EPS stood at $3.82, supported by disciplined cost management. Operating cash flow was robust at $491 million, while capital expenditures totaled $59.8 million, indicating efficient reinvestment in growth initiatives. The company’s ability to generate strong cash flows underscores its operational efficiency.
The company’s earnings power is evident in its consistent profitability and cash flow generation. With an operating cash flow of $491 million, Columbia demonstrates effective capital allocation, balancing reinvestment and shareholder returns. The modest capital expenditures relative to cash flow highlight capital efficiency, allowing flexibility for strategic investments or debt reduction. This positions the company well for sustained earnings growth.
Columbia maintains a solid balance sheet, with $531.9 million in cash and equivalents and total debt of $449.2 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, providing ample cushion for operational needs and growth initiatives. Its financial health is further supported by a manageable debt-to-equity ratio, ensuring stability in varying market conditions.
Columbia has demonstrated steady growth, driven by brand strength and geographic expansion. The company pays a dividend of $1.20 per share, reflecting a commitment to returning capital to shareholders. While dividend yields remain modest, the payout ratio is sustainable, allowing for reinvestment in growth opportunities. Future growth may hinge on e-commerce expansion and international market penetration.
The market values Columbia Sportswear at a P/E ratio derived from its $3.82 diluted EPS, reflecting investor confidence in its brand equity and growth prospects. Valuation metrics suggest a balanced outlook, with expectations tied to execution in direct-to-consumer channels and innovation. The company’s ability to maintain margins amid inflationary pressures will be critical to sustaining market multiples.
Columbia’s strategic advantages include its strong brand portfolio, technological innovation, and diversified distribution channels. The company is well-positioned to capitalize on growing demand for outdoor and active lifestyle products. Challenges include competitive pressures and macroeconomic volatility, but Columbia’s focus on sustainability and digital transformation provides a pathway for long-term resilience. The outlook remains cautiously optimistic, contingent on effective execution of growth strategies.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |