Burberry (BRBY)
market vs.
industry GROWTH & VALUE
| 12m Forecast Rolling | ||||
| PE Ratio (f) | 17.5 |
|
|
|
| PEG Ratio (f) | n/a |
|
|
|
| EPS Growth (f) | -1.33 | % |
|
|
| Dividend Yield (f) | 2.32 | % |
|
|
| Valuation (ttm) | ||||
| Price to Book Value | 6.06 |
|
|
|
| Price to Tang. Book | 7.64 |
|
|
|
| Price to Free Cashflow | 24.7 |
|
|
|
| Price to Sales | 3.08 |
|
|
|
| EV to EBITDA | 12.7 |
|
|
|
market vs.
industry QUALITY
| Return on Capital | 29.7 | % |
|
|
| Return on Equity | 27.0 | % |
|
|
| Operating Margin | 17.6 | % |
|
|
| Year End 31st Mar | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014E | 2015E | CAGR / Avg | |
| Revenue | £m | 995.4 | 1,202 | 1,185 | 1,501 | 1,857 | 1,999 | 2,272 | 2,503 | +15.0% |
| Operating Profit | £m | 201.7 | -9.90 | 216.5 | 300 | 366.7 | 351 | +11.7% | ||
| Net Profit | £m | 135.2 | -6.00 | 81.4 | 209.5 | 263.3 | 254.3 | 345 | 389.7 | +13.5% |
| EPS Reported | p | 30.5 | -1.39 | 34.4 | 48.6 | 59.3 | 57.0 | +13.3% | ||
| EPS Normalised | p | 27.6 | 31.0 | 43.1 | 49.4 | 63.2 | 81.5 | 77.4 | 87.1 | +24.2% |
| EPS Growth | % | +10.8 | +12.7 | +38.7 | +14.6 | +28.1 | +28.9 | -5.04 | +12.6 | |
| PE Ratio | x | 17.1 | 18.0 | 16.0 | ||||||
| PEG | x | n/a | 1.43 | 1.41 | ||||||
| Profitability | ||||||||||
| Operating Margin | % | 20.3 | -0.9 | 18.3 | 20.0 | 19.7 | 17.6 | +15.8% | ||
| ROA | % | -0.6 | 13.4 | 17.2 | 17.7 | 15.2 | ||||
| ROCE | % | 39.0 | -1.7 | 33.9 | 36.1 | 36.2 | 29.7 | +28.9% | ||
| ROE | % | -1.2 | 26.9 | 33.1 | 33.3 | 27.0 | +23.8% | |||
| Cashflow | ||||||||||
| Op. Cashflow ps | p | 10.3 | 48.6 | 83.6 | 59.7 | 84.1 | 95.2 | +56.1% | ||
| Capex ps | p | 11.0 | 20.8 | 15.8 | 24.4 | 34.5 | 39.4 | +29.2% | ||
| Free Cashflow ps | p | -0.71 | 27.8 | 67.8 | 35.3 | 49.7 | 55.8 | |||
| Last ex-div: 3rd Jul, paid: 1st Aug more... Dividends | ||||||||||
| Dividend ps | p | 12.0 | 12.0 | 14.0 | 20.0 | 25.0 | 29.0 | 31.4 | 35.8 | +19.3% |
| Dividend Growth | % | +14.3 | +16.7 | +42.9 | +25.0 | +16.0 | +8.28 | +14.0 | ||
| Dividend Yield | % | 2.08 | 2.25 | 2.57 | ||||||
| Dividend Cover | x | 2.54 | -0.12 | 2.45 | 2.43 | 2.37 | 1.96 | 2.46 | 2.43 | |
| Balance Sheet | ||||||||||
| Cash etc | £m | 127.6 | 252.3 | 468.4 | 466.3 | 546.9 | 426.4 | +27.3% | ||
| Working Capital | £m | 152.2 | 195.6 | 265.2 | 322.3 | 419.7 | 403 | +21.5% | ||
| Net Fixed Assets | £m | 214.4 | 325.8 | 308 | 393.1 | 461 | 569.5 | +21.6% | ||
| Net Debt | £m | 64.2 | -7.60 | -262 | -297.9 | -338.3 | -296.6 | |||
| Book Value | £m | 495.3 | 539.3 | 590.1 | 713.6 | 867.3 | 1,017 | +15.5% | ||
| Average Shares | m | 442.8 | 431.3 | 441.9 | 444 | 444.3 | 446.5 | +0.2% | ||
| Book Value ps | p | 114.5 | 124.5 | 135.7 | 163.8 | 197.7 | 230 | +15.0% | ||
FINANCIAL BRIEF: For the fiscal year ended 31 March 2013, Burberry Group plc revenues increased 8% to L2B. Net income before extraordinary items decreased 4% to L254.3M. Revenues reflect Value of Retail Sales increase of 12% to L1.42B. Net income was offset by Distribution Costs increase of 35% to L604.2M (expense), Administrative Costs increase of 5% to L410.3M (expense). Dividend per share increased from L0.25 to L0.29. more »
| Leverage (ttm) | Total | Ex Intang | |||
| Gross Gearing | % | 12.8 | 16.1 | ||
| Net Gearing | % | -29.2 | -36.8 | ||
| Cash / Assets | % | 24.4 | |||
| Liquidity (ttm) | ||
| Current Ratio | 1.72 | |
| Quick Ratio | 1.09 | |
| Interest Cover | n/a | |
| Efficiency (ttm) | ||
| Asset Turnover | 1.18 | |
| Rec's Turnover | 19.2 | |
| Stock Turnover | 1.68 | |
market vs.
industry RECENT HISTORY
| Latest interim period (ended 31st Mar '13) vs. prior year | ||||
| Sales Growth | 8.62 | % |
|
|
| EPS Growth | 15.9 | % |
|
|
| 3yr Average Annualised | ||||
| Sales Growth | 19.0 | % |
|
|
| EPS Growth | 23.7 | % |
|
|
| DPS Growth | 27.5 | % |
|
|
| Price Target: 1,545p (+10.91% above Price) | Net Profit | EPS | DPS | Net Profit | EPS | DPS | |
| Est. Long Term Growth Rate: +11.6% | (£) | (p) | (p) | (£) | (p) | (p) | |
| Consensus Estimate | 345.0m | 77.4 | 31.4 | 389.7m | 87.1 | 35.8 | |
| 1m Change | -2.48m | -0.53 | -0.33 | -3.76m | -0.60 | -0.22 | |
| 3m Change | +3.25m | +0.93 | -0.033 | -1.24m | +0.093 | -0.16 |
BROKER CONSENSUS & FORECAST TREND
| Recommendation: | Strong Sell | Sell | Hold | Buy | Strong Buy |
|---|---|---|---|---|---|
| No. of Analysts: | 0 | 2 | 17 | 4 | 3 |
Burberry Group plc is a holding company. It designs, sources, and markets luxury men’s, women’s and children’s clothing and non-apparel accessories globally through a diversified network of retail (including digital), wholesale and franchise channels. Burberry also licenses third parties to manufacture and distribute products using the Burberry trademarks. During the fiscal year ended March 31, 2012, retail accounted for 68% of revenue and wholesale 26%. It also has licensing agreements in Japan and globally. Retail includes 192 mainline stores, 208 concessions within department stores, digital commerce and 44 outlets. Wholesale includes sales to department stores, multi-brand specialty accounts, Travel Retail, and franchisees, who operate 57 Burberry stores, mainly in Emerging Markets. Licensing includes income from its licensees, approximately two-thirds from Japan and the balance from products (fragrance, eyewear and timepieces) and the European wholesale childrenswear licensee.
Directors: Angela Ahrendts (CEO) 51, Stacey Cartwright (CFO) 49, Carol Fairweather (CFO) , Andrew Maag (Corp. Exec.) , Pascal Perrier (Corp. Exec.) , Eugenia Ulasewicz (Corp. Exec.) 59, John Smith (COO) 54, Reg Sindall (Exec. VP) 57, Fabrizio Fabbro (Sr. VP) , Alessandro Fabrini (Sr. VP) ,
No. of Employees: 7,991 No. of Shareholders: n/a
| Last Annual | March 31st, 2013 |
| Last Interim | March 31st, 2013 |
| Shares in Issue | 442,279,554 |
| Free Float | 436.7m (65.8%) |
| Sector | Consumer Cyclicals |
| Industry | Specialty Retailers |
| Index | E300 PERS GOODS IDX, FTSEUROFIRST 300 , E300 ex EURO COR, FTSE 350 Act , FTSE Lower Yield , FT350 Pers Goods , FTSE 100 , FTSE 100 Eod Gbp , |
| Exchange |
London Stock Exchange (Full) |
| Eligible for | an ISA? a SIPP? |
| Address | , LONDON, SW1P 2AW, United Kingdom |
| Web | http://www.burberryplc.com/ |
| Phone | +44 20 33673000 |
| Contact | Michael Mahony (General Counsel & Secy.) |
| Registrar | Lloyds TSB Registrars (Sussex) |
| Auditors | PricewaterhouseCoopers LLP |
|
Volume 2,342,635 |
Bid - Ask 1,401.0 - 1,402.0 |
Day's Range 1,379.0 - 1,403.0 |
Spread 7bps |
|
Avg Vol (3m) 1,363,837 |
Open - Close 1,394.0 - 1,396.0 |
12m Range 572.0 - 1,610.0 |
Beta 1.34 |
| Mon 10:54am | Director/PDMR Shareholding |
| Thu 9:30am | Annual Financial Report |
| 31st May | Total Voting Rights |
| 21st May | Board Change |
| 21st May | Preliminary Results |
| 30th Apr | Total Voting Rights |
Recent ↓
