First Time Loading...

Briscoe Group Ltd
NZX:BGP

Watchlist Manager
Briscoe Group Ltd Logo
Briscoe Group Ltd
NZX:BGP
Watchlist
Price: 4.55 NZD 0.66% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Briscoe Group Ltd. is a non-trading holding company, which provides management services to its subsidiaries. [ Read More ]

The intrinsic value of one BGP stock under the Base Case scenario is 5.37 NZD. Compared to the current market price of 4.55 NZD, Briscoe Group Ltd is Undervalued by 15%.

Key Points:
BGP Intrinsic Value
Base Case
5.37 NZD
Undervaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Briscoe Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BGP stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Briscoe Group Ltd

Provide an overview of the primary business activities
of Briscoe Group Ltd.

What unique competitive advantages
does Briscoe Group Ltd hold over its rivals?

What risks and challenges
does Briscoe Group Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Briscoe Group Ltd.

Provide P/S
for Briscoe Group Ltd.

Provide P/E
for Briscoe Group Ltd.

Provide P/OCF
for Briscoe Group Ltd.

Provide P/FCFE
for Briscoe Group Ltd.

Provide P/B
for Briscoe Group Ltd.

Provide EV/S
for Briscoe Group Ltd.

Provide EV/GP
for Briscoe Group Ltd.

Provide EV/EBITDA
for Briscoe Group Ltd.

Provide EV/EBIT
for Briscoe Group Ltd.

Provide EV/OCF
for Briscoe Group Ltd.

Provide EV/FCFF
for Briscoe Group Ltd.

Provide EV/IC
for Briscoe Group Ltd.

Show me price targets
for Briscoe Group Ltd made by professional analysts.

What are the Revenue projections
for Briscoe Group Ltd?

How accurate were the past Revenue estimates
for Briscoe Group Ltd?

What are the Net Income projections
for Briscoe Group Ltd?

How accurate were the past Net Income estimates
for Briscoe Group Ltd?

What are the EPS projections
for Briscoe Group Ltd?

How accurate were the past EPS estimates
for Briscoe Group Ltd?

What are the EBIT projections
for Briscoe Group Ltd?

How accurate were the past EBIT estimates
for Briscoe Group Ltd?

Compare the revenue forecasts
for Briscoe Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Briscoe Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Briscoe Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Briscoe Group Ltd compared to its peers.

Compare the P/E ratios
of Briscoe Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Briscoe Group Ltd with its peers.

Analyze the financial leverage
of Briscoe Group Ltd compared to its main competitors.

Show all profitability ratios
for Briscoe Group Ltd.

Provide ROE
for Briscoe Group Ltd.

Provide ROA
for Briscoe Group Ltd.

Provide ROIC
for Briscoe Group Ltd.

Provide ROCE
for Briscoe Group Ltd.

Provide Gross Margin
for Briscoe Group Ltd.

Provide Operating Margin
for Briscoe Group Ltd.

Provide Net Margin
for Briscoe Group Ltd.

Provide FCF Margin
for Briscoe Group Ltd.

Show all solvency ratios
for Briscoe Group Ltd.

Provide D/E Ratio
for Briscoe Group Ltd.

Provide D/A Ratio
for Briscoe Group Ltd.

Provide Interest Coverage Ratio
for Briscoe Group Ltd.

Provide Altman Z-Score Ratio
for Briscoe Group Ltd.

Provide Quick Ratio
for Briscoe Group Ltd.

Provide Current Ratio
for Briscoe Group Ltd.

Provide Cash Ratio
for Briscoe Group Ltd.

What is the historical Revenue growth
over the last 5 years for Briscoe Group Ltd?

What is the historical Net Income growth
over the last 5 years for Briscoe Group Ltd?

What is the current Free Cash Flow
of Briscoe Group Ltd?

Financials

Balance Sheet Decomposition
Briscoe Group Ltd

Current Assets 288.6m
Cash & Short-Term Investments 175.4m
Receivables 7.7m
Other Current Assets 105.4m
Non-Current Assets 432.6m
Long-Term Investments 35m
PP&E 378.1m
Intangibles 2.1m
Other Non-Current Assets 17.3m
Current Liabilities 134.7m
Accounts Payable 106.3m
Other Current Liabilities 28.4m
Non-Current Liabilities 270.6m
Long-Term Debt 269.3m
Other Non-Current Liabilities 1.2m
Efficiency

Earnings Waterfall
Briscoe Group Ltd

Revenue
792m NZD
Cost of Revenue
-456.2m NZD
Gross Profit
335.8m NZD
Operating Expenses
-212.4m NZD
Operating Income
123.4m NZD
Other Expenses
-39.2m NZD
Net Income
84.2m NZD

Free Cash Flow Analysis
Briscoe Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

BGP Profitability Score
Profitability Due Diligence

Briscoe Group Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
63/100
Profitability
Score

Briscoe Group Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

BGP Solvency Score
Solvency Due Diligence

Briscoe Group Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
49/100
Solvency
Score

Briscoe Group Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BGP Price Targets Summary
Briscoe Group Ltd

Wall Street analysts forecast BGP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BGP is 4.95 NZD with a low forecast of 4.69 NZD and a high forecast of 5.41 NZD.

Lowest
Price Target
4.69 NZD
3% Upside
Average
Price Target
4.95 NZD
9% Upside
Highest
Price Target
5.41 NZD
19% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

BGP Price
Briscoe Group Ltd

1M 1M
-2%
6M 6M
-2%
1Y 1Y
-3%
3Y 3Y
-14%
5Y 5Y
+64%
10Y 10Y
+183%
Annual Price Range
4.55
52w Low
4.07
52w High
4.82
Price Metrics
Average Annual Return 17.55%
Standard Deviation of Annual Returns 32.82%
Max Drawdown -45%
Shares Statistics
Market Capitalization 1B NZD
Shares Outstanding 222 790 000
Percentage of Shares Shorted
N/A

BGP Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Briscoe Group Ltd Logo
Briscoe Group Ltd

Country

New Zealand

Industry

Retail

Market Cap

1B NZD

Dividend Yield

6.42%

Description

Briscoe Group Ltd. is a non-trading holding company, which provides management services to its subsidiaries. The firm provides management services to its subsidiaries. The firm's segments include homeware and sporting goods. The firm's principal trading subsidiaries are Briscoes (New Zealand) Limited, a specialist homeware retailer selling branded products, and The Sports Authority Limited, trading as Rebel Sport, a retailer of brands of sporting goods. Rebel Sport has approximately 30 stores in selected cities and an online store. Its subsidiary, Living and Giving Limited, operates over four stores in Auckland, Lower Hutt and Christchurch and an online store. Briscoes Homeware has over 40 stores in New Zealand and an online store. The firm offers its products under the brands, such as Briscoes Homeware, Living & Giving and Rebel Sport.

Contact

AUCKLAND
1 Taylors Road, Morningside, PO Box 884
http://briscoegroup.co.nz/

IPO

2001-12-14

Employees

-

Officers

Deputy Chairman & Group MD
Mr. Rodney Adrian Duke
Chief Financial Officer
Mr. Geoffrey Peter Scowcroft
Chief Operating Officer
Mr. Andrew Scott
General Manager of Marketing & Strategy
Ms. Fiona Stewart
Chief People Officer
Mr. Aston Moss

See Also

Discover More
What is the Intrinsic Value of one BGP stock?

The intrinsic value of one BGP stock under the Base Case scenario is 5.37 NZD.

Is BGP stock undervalued or overvalued?

Compared to the current market price of 4.55 NZD, Briscoe Group Ltd is Undervalued by 15%.