Brunswick CorpBrunswick Corp
Brunswick Corp

Brunswick Corp

BC
Consumer Discretionary·Leisure Products

Brunswick Corp. engages in the design, manufacture, and marketing of recreational marine products, including marine engines, boats, and parts and accessories for those products. The firm’s brands include Mercury, Mercury Mercruieer, Mercury Racing, Flite, Mercury Avator, Quickssilver, Lannd N Sea, LA, Lankhortst Taselaar, Simrad, Lowrance, Mastervolt, Blue Sea Systems, Attwood, Boston Whaler, Sea Ray, Lund, Bayliner, and Freedom Boat Club. It operates through the following segments: Propulsion, Engine P&A, Boat, and Novico Group. The Propulsion segment manufactures a full range of outboard, sterndrive, and inboard engines, as well as propulsion-related controls, propellers, and rigging parts and accessories. The Engine P&A segment manufactures, markets, supplies, and distributes products for both marine and non-marine markets. The Boat segment designs and makes boats and products such as Sea Ray sport boats and cruisers, Bayliner sport cruisers, runabouts, Heyday wake boats, Boston Whaler fiberglass offshore boats, Lund fiberglass fishing boats, Crestliner, Cypress Cay, Harris, Lowe, Lund, and Princecraft aluminum fishing, utility, pontoon boats, and deck boats, and Thunder Jet heavy-gauge aluminum boats. The Navico Group segment designs, develops, manufactures, and markets products and systems for the marine, RV, specialty vehicle, mobile, and industrial markets, as well as aftermarket channels. The company was founded by John Moses Brunswick in 1845 and is headquartered in Mettawa, IL.

Illinois; U.S.A
Market cap
No dataNo data
Revenue
$5.4B+462.3% YoY
Net income
$-137.3M−206.9% YoY
Free cash flow
$396.3M+170.8% YoY

Market

Listed stock
BCPriceNYSE
Loading…Loading…1Y

Financial performance

Revenue
$5.4B+462.3% YoY
Operating income
$-40.7M−122.3% YoY
Net income
$-137.3M−206.9% YoY
Free cash flow
$396.3M+170.8% YoY

Revenue, profit & cash trend

Revenue
Operating income
Net income
Free cash flow
Reference
Revenue: 2021 $799M, 2022 $942.4M, 2023 $922.4M, 2024 $953.7M, 2025 $5.4B. Operating income: 2021 $127.5M, 2022 $145.2M, 2023 $159.2M, 2024 $182.9M, 2025 $-40.7M. Net income: 2021 $96.1M, 2022 $105.4M, 2023 $108.5M, 2024 $128.5M, 2025 $-137.3M. Free cash flow: 2021 $124.4M, 2022 $89.5M, 2023 $145.9M, 2024 $146.3M, 2025 $396.3M. Reference line: Reference at $0.

Growth & profitability

Revenue growth
462.3%+45894 bps YoY
Gross margin
No dataNo data
Operating margin
No dataNo data
FCF margin
No dataNo data

Earnings power over time

Operating income
Net income
Free cash flow
Operating income: 2021-12-31 $127.5M, 2022-12-31 $145.2M, 2023-12-31 $159.2M, 2024-12-31 $182.9M, 2025-12-31 $-40.7M. Net income: 2021-12-31 $96.1M, 2022-12-31 $105.4M, 2023-12-31 $108.5M, 2024-12-31 $128.5M, 2025-12-31 $-137.3M. Free cash flow: 2021-12-31 $124.4M, 2022-12-31 $89.5M, 2023-12-31 $145.9M, 2024-12-31 $146.3M, 2025-12-31 $396.3M

Growth heatmap

2022202320242025CAGR
Revenue
+17.9%
-2.1%
+3.4%
+462.3%
+61.0%
Gross profit
+15.3%
+7.7%
+11.3%
+296.2%
+53.0%
Operating income
+13.9%
+9.6%
+14.9%
-122.3%
No data
Free cash flow
-28.1%
+63.1%
+0.3%
+170.8%
+33.6%

Earnings quality

Operating cash flow
$562.1M+208.8% YoY
Net income
$-137.3M−206.9% YoY
Free cash flow
$396.3M+170.8% YoY
Diluted EPS
No dataNo data

Cash conversion quality

Operating cash flow
Free cash flow
Net income = 100%
Operating cash flow: 2025-12-31 -409%, 2024-12-31 142%, 2023-12-31 169%, 2022-12-31 131%, 2021-12-31 167%. Free cash flow: 2025-12-31 -289%, 2024-12-31 114%, 2023-12-31 134%, 2022-12-31 85%, 2021-12-31 129%. Reference line: Net income = 100% at 100%.

Per-share economics

Diluted EPS
Latest
No data
FCF / share
Latest
No data
Diluted shares
Latest
No data

Financial flexibility

Cash & equivalents
No dataNo data
Total debt
No dataNo data
Net debt
No dataNo data
Current ratio
No dataNo data

Cash Coverage of Debt

Cash / Total debt
No data

Returns

Return on equity
No dataNo data
Return on assets
No dataNo data
Return on invested capital
No dataNo data
Asset turnover
No dataNo data

Return on capital

No data

Valuation

Price to earnings
No dataNo data
Price to sales
No dataNo data
EV / EBITDA
No dataNo data
Free cash flow yield
No dataNo data

Valuation vs its own 5Y history

Metric
Own five-year range
Current
Own 5Y median
Position in own range
Price to earnings
No data
No data
No data
No data
Price to sales
No data
No data
No data
No data
EV / EBITDA
No data
No data
No data
No data
Free cash flow yield
No data
No data
No data
No data