Brunswick vs Hasbro
기업을 추가·변경·삭제할 수 있습니다(최대 4곳).
요약
- 2025 회계연도 매출은 Hasbro $5.4B, Brunswick $5.4B로 Hasbro의 규모가 더 큽니다.
- Hasbro의 매출 성장이 더 빨랐습니다(13.1%, 상대는 2.4%).
- Hasbro이(가) 매출 1달러당 더 많은 영업이익을 남겼습니다(영업이익률 0.2%, 상대는 −0.8%).
- Hasbro이(가) 매출을 더 많이 잉여현금흐름으로 바꿨습니다(FCF 마진 15.5%, 상대는 7.4%).
- Hasbro의 투하자본 수익률이 더 높았습니다(0.3%, 상대는 −0.8%).
| 최근 회계연도 | BC · FY25 | HAS · FY25 |
|---|---|---|
| 규모 | ||
| 시가총액 | $4.3B | $16.8B |
| 매출 | $5.4B | $5.4B |
| 잉여현금흐름 | $396M | $830M |
| 순이익 | −$137M | −$322M |
| 성장률 | ||
| 매출 성장률 | 2.4% | 13.1% |
| 5년 성장률 | 4.3% | −0.4% |
| 주식 수 변화 | −2.2% | −0.1% |
| 수익성 | ||
| 매출총이익률 | 24.8% | 75.8% |
| 영업이익률 | −0.8% | 0.2% |
| 순이익률 | −2.6% | −6.0% |
| FCF 마진 | 7.4% | 15.5% |
| 투하자본수익률 | −0.8% | 0.3% |
| 자기자본이익률 | −7.8% | −36.8% |
| 재무상태표 | ||
| 순부채 | $2.1B | $2.5B |
| 순부채 / EBITDA | 8.5x | 17.0x |
| 배당과 자사주 매입 | $193M | $393M |
| 밸류에이션과 품질 | ||
| PER | — | 21.0x |
| 피오트로스키 F-스코어 | 4 | 5 |
FY16
BC $4.5B
HAS $5.0B
FY17
BC $3.8B
HAS $5.2B
FY18
BC $4.1B
HAS $4.6B
FY19
BC $4.1B
HAS $4.7B
FY20
BC $4.3B
HAS $5.5B
FY21
BC $5.8B
HAS $6.4B
FY22
BC $6.8B
HAS $6.7B
FY23
BC $6.4B
HAS $5.7B
FY24
BC $5.2B
HAS $4.7B
FY25
BC $5.4B
HAS $5.4B
BC
HAS
FY16
BC 10.7%
HAS 15.7%
FY17
BC 8.7%
HAS 15.6%
FY18
BC 8.6%
HAS 7.2%
FY19
BC 11.5%
HAS 13.8%
FY20
BC 12.4%
HAS 9.2%
FY21
BC 13.9%
HAS 11.9%
FY22
BC 13.9%
HAS 6.1%
FY23
BC 11.5%
HAS −27.0%
FY24
BC 6.0%
HAS 14.5%
FY25
BC −0.8%
HAS 0.2%
BC
HAS
FY16
BC $241M
HAS $662M
FY17
BC $222M
HAS $590M
FY18
BC $157M
HAS $506M
FY19
BC $202M
HAS $520M
FY20
BC $616M
HAS $851M
FY21
BC $307M
HAS $685M
FY22
BC $198M
HAS $245M
FY23
BC $444M
HAS $590M
FY24
BC $264M
HAS $760M
FY25
BC $396M
HAS $830M
BC
HAS
FY16
BC 27.3%
HAS 27.9%
FY17
BC 11.5%
HAS 20.2%
FY18
BC 14.6%
HAS 12.3%
FY19
BC 10.3%
HAS 24.1%
FY20
BC 21.2%
HAS 8.2%
FY21
BC 24.6%
HAS 9.3%
FY22
BC 20.5%
HAS 5.1%
FY23
BC 12.6%
HAS −23.6%
FY24
BC 5.6%
HAS 13.9%
FY25
BC −0.8%
HAS 0.3%
BC
HAS
각 기업의 최근 회계연도 기준이며, 회계연도 종료 월은 기업마다 다릅니다. 높을수록(또는 낮을수록) 분명히 좋은 항목은 행별 최고값을 강조했습니다. 투자 조언이 아닙니다.