Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Boozt

BATS-CHIXE:BOOZTS
Snowflake Description

Flawless balance sheet with reasonable growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
BOOZTS
BATS-CHIXE
SEK2B
Market Cap
  1. Home
  2. GB
  3. Retail
Company description

Boozt AB (publ), together with its subsidiaries, sells fashion, apparel, and beauty products online. The last earnings update was 46 days ago. More info.


Add to Portfolio Compare Print
  • Boozt has significant price volatility in the past 3 months.
BOOZTS Share Price and Events
7 Day Returns
-2.5%
BATS-CHIXE:BOOZTS
3.3%
GB Online Retail
0.1%
GB Market
1 Year Returns
-43.6%
BATS-CHIXE:BOOZTS
-8.7%
GB Online Retail
-23.6%
GB Market
BOOZTS Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Boozt (BOOZTS) -2.5% -25% -23.1% -43.6% - -
GB Online Retail 3.3% -6.4% -13.9% -8.7% 37% 64.4%
GB Market 0.1% -15.5% -27% -23.6% -24.3% -23.5%
1 Year Return vs Industry and Market
  • BOOZTS underperformed the Online Retail industry which returned -8.7% over the past year.
  • BOOZTS underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -23.6% over the past year.
Price Volatility
BOOZTS
Industry
5yr Volatility vs Market

Value

 Is Boozt undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Boozt to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Boozt.

BATS-CHIXE:BOOZTS Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 4 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.6%
Perpetual Growth Rate 10-Year GB Government Bond Rate 0.5%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BATS-CHIXE:BOOZTS
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 0.5%
Equity Risk Premium S&P Global 5.4%
Online Retail Unlevered Beta Simply Wall St/ S&P Global 1.42
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.419 (1 + (1- 22%) (28.38%))
1.491
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.49
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.53% + (1.491 * 5.44%)
8.64%

Discounted Cash Flow Calculation for BATS-CHIXE:BOOZTS using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Boozt is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BATS-CHIXE:BOOZTS DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (SEK, Millions) Source Present Value
Discounted (@ 8.64%)
2020 130.00 Analyst x4 119.66
2021 65.75 Analyst x4 55.71
2022 118.75 Analyst x4 92.61
2023 162.90 Est @ 37.18% 116.94
2024 205.56 Est @ 26.19% 135.82
2025 243.56 Est @ 18.49% 148.13
2026 275.47 Est @ 13.1% 154.21
2027 301.17 Est @ 9.33% 155.19
2028 321.32 Est @ 6.69% 152.40
2029 336.88 Est @ 4.84% 147.08
Present value of next 10 years cash flows SEK1,277.00
BATS-CHIXE:BOOZTS DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= SEK336.88 × (1 + 0.53%) ÷ (8.64% – 0.53%)
SEK4,175.40
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= SEK4,175.40 ÷ (1 + 8.64%)10
SEK1,822.90
BATS-CHIXE:BOOZTS Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= SEK1,277.00 + SEK1,822.90
SEK3,099.90
Equity Value per Share
(SEK)
= Total value / Shares Outstanding
= SEK3,099.90 / 57.37
SEK54.03
BATS-CHIXE:BOOZTS Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BATS-CHIXE:BOOZTS represents 0.98485x of OM:BOOZT
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.98485x
Value per Share
(Listing Adjusted, SEK)
= Value per Share (SEK) x Listing Adjustment Factor
= SEK 54.03 x 0.98485
SEK53.21
Value per share (SEK) From above. SEK53.21
Current discount Discount to share price of SEK39.00
= -1 x (SEK39.00 - SEK53.21) / SEK53.21
26.7%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Boozt is available for.
Intrinsic value
27%
Share price is SEK39 vs Future cash flow value of SEK53.21
Current Discount Checks
For Boozt to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Boozt's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Boozt's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Boozt's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Boozt's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BATS-CHIXE:BOOZTS PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in SEK SEK0.96
OM:BOOZT Share Price ** OM (2020-04-06) in SEK SEK39.6
United Kingdom of Great Britain and Northern Ireland Online Retail Industry PE Ratio Median Figure of 8 Publicly-Listed Online Retail Companies 16.52x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 748 Publicly-Listed Companies 12.61x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Boozt.

BATS-CHIXE:BOOZTS PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OM:BOOZT Share Price ÷ EPS (both in SEK)

= 39.6 ÷ 0.96

41.33x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Boozt is overvalued based on earnings compared to the GB Online Retail industry average.
  • Boozt is overvalued based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does Boozt's expected growth come at a high price?
Raw Data
BATS-CHIXE:BOOZTS PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 41.33x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts
36.8%per year
United Kingdom of Great Britain and Northern Ireland Online Retail Industry PEG Ratio Median Figure of 7 Publicly-Listed Online Retail Companies 1.2x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 517 Publicly-Listed Companies 0.99x

*Line of best fit is calculated by linear regression .

BATS-CHIXE:BOOZTS PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 41.33x ÷ 36.8%

1.12x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Boozt is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Boozt's assets?
Raw Data
BATS-CHIXE:BOOZTS PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in SEK SEK16.43
OM:BOOZT Share Price * OM (2020-04-06) in SEK SEK39.6
United Kingdom of Great Britain and Northern Ireland Online Retail Industry PB Ratio Median Figure of 16 Publicly-Listed Online Retail Companies 2.19x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,323 Publicly-Listed Companies 1.11x
BATS-CHIXE:BOOZTS PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OM:BOOZT Share Price ÷ Book Value per Share (both in SEK)

= 39.6 ÷ 16.43

2.41x

* Primary Listing of Boozt.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Boozt is overvalued based on assets compared to the GB Online Retail industry average.
X
Value checks
We assess Boozt's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Online Retail industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Online Retail industry average (and greater than 0)? (1 check)
  5. Boozt has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Boozt expected to perform in the next 1 to 3 years based on estimates from 4 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
36.8%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Boozt expected to grow at an attractive rate?
  • Boozt's earnings growth is expected to exceed the low risk savings rate of 0.5%.
Growth vs Market Checks
  • Boozt's earnings growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
  • Boozt's revenue growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
BATS-CHIXE:BOOZTS Future Growth Rates Data Sources
Data Point Source Value (per year)
BATS-CHIXE:BOOZTS Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 4 Analysts 36.8%
BATS-CHIXE:BOOZTS Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 4 Analysts 11.6%
United Kingdom of Great Britain and Northern Ireland Online Retail Industry Earnings Growth Rate Market Cap Weighted Average 43.2%
United Kingdom of Great Britain and Northern Ireland Online Retail Industry Revenue Growth Rate Market Cap Weighted Average 12.8%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 15.5%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 2.5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BATS-CHIXE:BOOZTS Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
All numbers in SEK Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BATS-CHIXE:BOOZTS Future Estimates Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2024-12-31 6,181 1
2023-12-31 5,511 1
2022-12-31 5,045 289 182 4
2021-12-31 4,458 253 151 4
2020-12-31 3,839 290 92 4
2020-04-07
BATS-CHIXE:BOOZTS Past Financials Data
Date (Data in SEK Millions) Revenue Cash Flow Net Income *
2019-12-31 3,425 77 55
2019-09-30 3,268 45 30
2019-06-30 3,128 -95 43
2019-03-31 2,945 -61 34
2018-12-31 2,784 -14 43
2018-09-30 2,536 43 76
2018-06-30 2,366 69 87
2018-03-31 2,147 -47 -6
2017-12-31 2,016 -138 -13
2017-09-30 1,840 -115 -61
2017-06-30 1,697 -64 -65
2017-03-31 1,558 1 12

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Boozt's earnings are expected to grow significantly at over 20% yearly.
  • Boozt's revenue is expected to grow by 11.6% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BATS-CHIXE:BOOZTS Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below

All data from Boozt Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:BOOZTS Future Estimates Data
Date (Data in SEK Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2024-12-31
2023-12-31
2022-12-31 3.18 4.06 2.10 3.00
2021-12-31 2.61 3.37 1.50 4.00
2020-12-31 1.59 2.28 0.70 4.00
2020-04-07
BATS-CHIXE:BOOZTS Past Financials Data
Date (Data in SEK Millions) EPS *
2019-12-31 0.96
2019-09-30 0.52
2019-06-30 0.75
2019-03-31 0.59
2018-12-31 0.75
2018-09-30 1.35
2018-06-30 1.53
2018-03-31 -0.11
2017-12-31 -0.24
2017-09-30 -1.22
2017-06-30 -1.37
2017-03-31 0.27

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Boozt is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Boozt's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Boozt has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Boozt performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Boozt's growth in the last year to its industry (Online Retail).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Boozt has delivered over 20% year on year earnings growth in the past 5 years.
  • Boozt's 1-year earnings growth is less than its 5-year average (28.6% vs 49.9%)
  • Boozt's earnings growth has exceeded the GB Online Retail industry average in the past year (28.6% vs -7.2%).
Earnings and Revenue History
Boozt's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Boozt Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BATS-CHIXE:BOOZTS Past Revenue, Cash Flow and Net Income Data
Date (Data in SEK Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 3,424.90 54.80 935.70
2019-09-30 3,267.60 29.70 911.10
2019-06-30 3,128.40 42.60 886.50
2019-03-31 2,944.50 33.60 864.40
2018-12-31 2,784.00 42.60 834.70
2018-09-30 2,535.80 76.30 769.30
2018-06-30 2,365.70 86.50 722.00
2018-03-31 2,147.20 -5.90 701.30
2017-12-31 2,016.40 -12.60 700.10
2017-09-30 1,839.50 -60.80 658.30
2017-06-30 1,697.00 -64.60 646.40
2017-03-31 1,557.80 12.20 576.40
2016-12-31 1,396.40 12.90 503.50
2015-12-31 817.20 -12.40 316.50
2014-12-31 521.20 -29.20 269.30

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Boozt has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Boozt used its assets less efficiently than the GB Online Retail industry average last year based on Return on Assets.
  • Boozt has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Boozt's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Online Retail industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Boozt has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Boozt's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Boozt's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Boozt is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Boozt's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Boozt's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Boozt Company Filings, last reported 3 months ago.

BATS-CHIXE:BOOZTS Past Debt and Equity Data
Date (Data in SEK Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 942.60 207.70 339.40
2019-09-30 863.90 149.20 296.00
2019-06-30 883.80 92.50 335.30
2019-03-31 850.60 91.70 272.90
2018-12-31 870.40 110.50 368.30
2018-09-30 817.80 76.60 364.90
2018-06-30 815.30 81.50 521.80
2018-03-31 780.30 86.30 400.20
2017-12-31 790.80 101.20 429.70
2017-09-30 704.20 66.90 364.80
2017-06-30 716.10 118.60 551.60
2017-03-31 349.40 12.00 118.10
2016-12-31 367.30 12.00 221.80
2015-12-31 214.10 1.20 99.90
2014-12-31 49.10 29.30 18.10
  • Boozt's level of debt (22%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (59% vs 22% today).
  • Debt is well covered by operating cash flow (36.8%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 8.8x coverage).
X
Financial health checks
We assess Boozt's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Boozt has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Boozt's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Boozt dividends. Estimated to be 0% next year.
If you bought SEK2,000 of Boozt shares you are expected to receive SEK0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Boozt's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Boozt's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BATS-CHIXE:BOOZTS Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 4 Analyst Estimates (S&P Global) See Below
Europe Online Retail Industry Average Dividend Yield Market Cap Weighted Average of 9 Stocks 4.2%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 588 Stocks 5.6%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1.3%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2.6%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 7.1%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BATS-CHIXE:BOOZTS Future Dividends Estimate Data
Date (Data in SEK) Dividend per Share (annual) Avg. No. Analysts
2024-12-31
2023-12-31
2022-12-31 0.00 1.00
2021-12-31 0.00 2.00
2020-12-31 0.00 2.00
2020-04-07

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Boozt has not reported any payouts.
  • Unable to verify if Boozt's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Boozt's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Boozt has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of Boozt's dividends in 3 years as they are not expected to pay a notable one for United Kingdom of Great Britain and Northern Ireland.
X
Income/ dividend checks
We assess Boozt's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Boozt afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Boozt has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Boozt's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Hermann Haraldsson
COMPENSATION SEK10,300,000
AGE 53
TENURE AS CEO 10.3 years
CEO Bio

Mr. Hermann Haraldsson has been Chief Executive Officer of Boozt AB (publ) since 2010 and serves as its Co-Founder. Mr. Haraldsson serves as the Chief Executive Officer of Boozt Fashion AB. He serves as a Director of Buland Invest ApS, Egilsgata Invest ApS, langanes ApS and MMFFC 2008 ApS. He serves as a Deputy board member of November 2009 Option Holding AB. He served as a Director of Boozt Fashion ApS. He was a Board member of lucky little Me AB, Blackwood Seven A/S and Baltic Farms A/S. He studied Master of Science in Business Economics, Copenhagen Business School. He holds IAA Diploma. He holds a Executive education, INSEAD, IMD, London Business School and Singularity University.

CEO Compensation
  • Hermann's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Hermann's remuneration is higher than average for companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

Average tenure and age of the Boozt management team in years:

2.1
Average Tenure
44.5
Average Age
  • The tenure for the Boozt management team is about average.
Management Team

Hermann Haraldsson

TITLE
Co-Founder & Group CEO
COMPENSATION
SEK10M
AGE
53
TENURE
10.3 yrs

Peter Jørgensen

TITLE
Co-Founder
AGE
44

Niels Hemmingsen

TITLE
Co-Founder & Advisor
AGE
54

Jesper Brøndum

TITLE
Co-Founder & Group Chief Technical Officer
AGE
50

Sandra Gadd

TITLE
Chief Financial Officer
AGE
36
TENURE
0.3 yrs

Lars Johansen

TITLE
Partner and Member of the Management Board
AGE
55

Frank Madsen

TITLE
Partner & Member of the Management Board
AGE
45

Anders Enevoldsen

TITLE
Head of IR & Corporate Communication
AGE
35
TENURE
2.1 yrs

Cæcilie Rottbøll

TITLE
Chief Human Resources Officer
AGE
35
TENURE
1 yrs

Mads Famme

TITLE
Chief Purchasing Officer
AGE
43
TENURE
2.8 yrs
Board of Directors Tenure

Average tenure and age of the Boozt board of directors in years:

5.1
Average Tenure
53
Average Age
  • The tenure for the Boozt board of directors is about average.
Board of Directors

Henrik Theilbjørn

TITLE
Chairman
COMPENSATION
SEK550K
AGE
58
TENURE
11.3 yrs

Jón Björnsson

TITLE
Director
COMPENSATION
SEK250K
AGE
51
TENURE
8.3 yrs

Kent Larsen

TITLE
Director
COMPENSATION
SEK350K
AGE
55
TENURE
11.3 yrs

Bjørn Kroghsbo

TITLE
Director
COMPENSATION
SEK250K
AGE
61
TENURE
2 yrs

Cecilia Lannebo

TITLE
Director
COMPENSATION
SEK300K
AGE
46
TENURE
2 yrs

Luca Martines

TITLE
Director
AGE
44
TENURE
0.9 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Boozt individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (SEK) Value (SEK)
21. Feb 20 Buy Anders Enevoldsen Individual 21. Feb 20 21. Feb 20 3,000 SEK52.26 SEK156,775
21. Nov 19 Buy Hermann Haraldsson Individual 20. Nov 19 20. Nov 19 15,500 SEK53.05 SEK822,275
19. Nov 19 Buy Mads Famme Individual 19. Nov 19 19. Nov 19 3,613 SEK51.00 SEK184,263
18. Nov 19 Buy Jesper Brøndum Individual 18. Nov 19 18. Nov 19 3,000 SEK52.70 SEK157,641
28. Aug 19 Sell Allan Junge-Jensen Individual 28. Aug 19 28. Aug 19 -41,160 SEK62.70 SEK-2,574,098
27. Aug 19 Sell Allan Junge-Jensen Individual 27. Aug 19 27. Aug 19 -40,000 SEK62.86 SEK-2,512,746
29. Aug 19 Sell Allan Junge-Jensen Individual 27. Aug 19 28. Aug 19 -81,160 SEK63.44 SEK-5,101,953
X
Management checks
We assess Boozt's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Boozt has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Boozt AB (publ), together with its subsidiaries, sells fashion, apparel, and beauty products online. It operates through three segments: Boozt.com, Booztlet.com, and Other. The company operates Boozt.com, a multi-brand Webstore with approximately 600 brand partners for women, men, kids, sports and athleisure, beauty, and home products. The Booztlet.com segment provides a channel for inventory clearance and retailing items that were not sold during their allotted timeframe in the Webstores. It also provides clothing, shoes, accessories, sportswear, beauty products, and soft home products. In addition, the company operates two physical retail store under the Beauty by Boozt stores name. The company operates in Sweden, Denmark, Norway, Finland, Germany, the United Kingdom, France, the Netherlands, Poland, and other European countries. Boozt AB (publ) was founded in 2007 and is headquartered in Malmö, Sweden.

Details
Name: Boozt AB (publ)
BOOZTS
Exchange: BATS-CHIXE
Founded: 2007
SEK2,237,463,267
57,370,853
Website: http://www.booztfashion.com
Address: Boozt AB (publ)
Hyllie Boulevard 10B,
Malmö,
Skåne County, 215 32,
Sweden
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OM BOOZT Common Shares OMX Nordic Exchange Stockholm SE SEK 31. May 2017
DB BOK Common Shares Deutsche Boerse AG DE EUR 31. May 2017
LSE 0RPY Common Shares London Stock Exchange GB SEK 31. May 2017
BRSE BOK Common Shares Berne Stock Exchange CH CHF 31. May 2017
BATS-CHIXE BOOZTS Common Shares BATS 'Chi-X Europe' GB SEK 31. May 2017
OTCPK BOZT.Y UNSPONSORD ADR Pink Sheets LLC US USD 25. Sep 2017
Number of employees
Current staff
Staff numbers
371
Boozt employees.
Industry
Internet and Direct Marketing Retail
Retail
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/07 19:51
End of day share price update: 2020/04/06 00:00
Last estimates confirmation: 2020/04/02
Last earnings filing: 2020/02/21
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.