Brunswick vs Hasbro
Add, change or remove companies; up to four.
The short version
- Hasbro is the larger business, with $5.4B of revenue in fiscal 2025 against $5.4B for Brunswick.
- Hasbro grew revenue faster (13.1%, against 2.4%).
- Hasbro kept more of each dollar of sales as operating profit (0.2% operating margin, against −0.8%).
- Hasbro turned more of its sales into free cash flow (15.5% FCF margin, against 7.4%).
- Hasbro earned a higher return on the capital invested in it (0.3%, against −0.8%).
| Latest fiscal year | BC · FY25 | HAS · FY25 |
|---|---|---|
| Size | ||
| Market cap | $4.3B | $16.8B |
| Revenue | $5.4B | $5.4B |
| Free cash flow | $396M | $830M |
| Net income | −$137M | −$322M |
| Growth | ||
| Revenue growth | 2.4% | 13.1% |
| 5-year growth | 4.3% | −0.4% |
| Share count change | −2.2% | −0.1% |
| Profitability | ||
| Gross margin | 24.8% | 75.8% |
| Operating margin | −0.8% | 0.2% |
| Net margin | −2.6% | −6.0% |
| FCF margin | 7.4% | 15.5% |
| Return on capital | −0.8% | 0.3% |
| Return on equity | −7.8% | −36.8% |
| Balance sheet | ||
| Net debt | $2.1B | $2.5B |
| Net debt / EBITDA | 8.5x | 17.0x |
| Dividends and buybacks | $193M | $393M |
| Valuation & quality | ||
| P/E | — | 21.0x |
| Piotroski F-score | 4 | 5 |
Revenue
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
Operating margin
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
Free cash flow
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
Return on capital
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
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.