Subscribe

B&M European Value Retail S.A. (BMRPF)

USD2.52 +0.00 (+0.00%)
LU OTC Consumer Defensive Discount Stores
Address 68-70, Boulevard de la PEtrusse 2320
Luxembourg City, LU
CEO Gerardus Jegen
IPO 2015-05-13
ISIN JE00BVSYJW51

Explore sections of this company profile

Also trades on London Stock Exchange · BME.L (GBp) Other OTC · BMRPF (USD) Other OTC · BMRRY (USD)
Description

B&M European Value Retail S.A. operates discount retail outlets offering a diverse range of general merchandise and food products. The company boasts an extensive network of stores, including 701 under the B&M brand and an additional 311 trading as Heron Foods and B&M Express within the United Kingdom. Its international presence extends to France, where it manages 107 B&M-branded stores. Furthermore, the group provides human resources and property administration services. The firm was established in 1978 and its principal place of business is located in Luxembourg.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD2.52 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
881
Beta
1.09
Float Shares
1.00B
Free Float %
99.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% -4.48% -14.46% -2.29% -3.18% -45.38% -67.48% -72.62% -51.70% -57.57%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2.52
DCF (Unlevered) 17.48 +595.0%
DCF (Levered) 17.32 +588.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
3.73
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Discount Stores: +8.2%
    +3.9% Q1'26: -18.1% (vs Q1'24)
  • EPS growth Discount Stores: +10.0%
    -46.9% Q1'26: -56.0% (vs Q1'24)
  • FCF margin FCF growth · Discount Stores: +10.0%
    +7.5% Q1'26: +13.1% (vs Q1'24)
  • EBIT margin Discount Stores: +6.1%
    +7.0% Q1'26: +8.2% (vs Q1'24)
  • ROIC Discount Stores: +10.6%
    +10.0% Q1'26: +25.0% (vs Q1'24)
  • Share dilution Discount Stores: +0.2%
    +0.1% Q1'26: +0.1% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Discount Stores: 1.29×
    3.50× Q1'26: 1.53× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.09) × ERP
WACC = 38% × Ke + 62% × Kd (5.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 17.48 Current price: 2.52
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
17 Rev. Ana.
1 EPS Ana.
Mar 2027
18 Rev. Ana.
1 EPS Ana.
Mar 2028
8 Rev. Ana.
1 EPS Ana.
Mar 2029
11 Rev. Ana.
1 EPS Ana.
Mar 2030
9 Rev. Ana.
1 EPS Ana.
Mar 2031
12 Rev. Ana.
1 EPS Ana.
Revenue
2.45B
est: 2.45B (+0.2%)
2.88B
est: 2.92B (-1.5%)
3.03B
est: 3.02B (+0.3%)
4.25B
est: 4.17B (+1.9%)
4.26B
est: 4.48B (-4.9%)
4.75B
est: 4.90B (-3.0%)
4.80B
est: 6.58B (-27.0%)
4.67B
est: 6.24B (-25.1%)
4.98B
est: 6.12B (-18.6%)
5.48B
est: 5.53B (-0.8%)
5.57B
est: 5.59B (-0.3%)
5.79B
5.75B – 5.85B
+3.5% YoY
6.09B
6.01B – 6.22B
+5.2% YoY
6.37B
6.28B – 6.51B
+4.6% YoY
6.65B
6.57B – 6.80B
+4.5% YoY
7.06B
6.97B – 7.22B
+6.1% YoY
7.42B
7.33B – 7.59B
+5.1% YoY
EBITDA
256.37M
est: 399.80M (-35.9%)
269.71M
est: 476.97M (-43.5%)
287.11M
est: 494.47M (-41.9%)
391.56M
est: 682.28M (-42.6%)
473.87M
est: 732.91M (-35.3%)
469.77M
est: 801.44M (-41.4%)
824.00M
est: 1.08B (-23.4%)
838.00M
est: 1.02B (-17.9%)
777.00M
est: 1.00B (-22.4%)
872.00M
est: 904.18M (-3.6%)
844.00M
est: 857.27M (-1.5%)
887.25M
882.17M – 897.15M
+3.5% YoY
933.65M
921.65M – 954.48M
+5.2% YoY
976.28M
963.72M – 998.05M
+4.6% YoY
1.02B
1.01B – 1.04B
+4.5% YoY
1.08B
1.07B – 1.11B
+6.1% YoY
1.14B
1.12B – 1.16B
+5.1% YoY
EBIT
233.63M
est: 283.30M (-17.5%)
241.44M
est: 337.99M (-28.6%)
255.35M
est: 350.38M (-27.1%)
341.83M
est: 483.47M (-29.3%)
415.12M
est: 519.35M (-20.1%)
401.67M
est: 567.90M (-29.3%)
608.00M
est: 761.94M (-20.2%)
611.00M
est: 723.18M (-15.5%)
535.00M
est: 709.44M (-24.6%)
614.00M
est: 640.71M (-4.2%)
571.00M
est: 583.79M (-2.2%)
604.21M
600.74M – 610.95M
+3.5% YoY
635.81M
627.63M – 649.99M
+5.2% YoY
664.83M
656.28M – 679.66M
+4.6% YoY
694.79M
685.85M – 710.28M
+4.5% YoY
737.47M
727.98M – 753.92M
+6.1% YoY
775.03M
765.06M – 792.32M
+5.1% YoY
Net Income
57.51M
est: 145.73M (-60.5%)
175.92M
est: 165.85M (+6.1%)
178.46M
est: 176.42M (+1.2%)
260.81M
est: 238.33M (+9.4%)
252.47M
est: 245.66M (+2.8%)
112.22M
est: 253.33M (-55.7%)
428.00M
est: 555.56M (-23.0%)
422.00M
est: 540.57M (-21.9%)
348.00M
est: 457.45M (-23.9%)
367.00M
est: 382.96M (-4.2%)
319.00M
est: 340.85M (-6.4%)
201.08M
197.72M – 206.92M
-41.0% YoY
218.01M
214.37M – 224.33M
+8.4% YoY
238.08M
234.10M – 244.98M
+9.2% YoY
236.47M
232.52M – 243.33M
-0.7% YoY
268.91M
264.42M – 276.71M
+13.7% YoY
282.31M
277.59M – 290.50M
+5.0% YoY
SGA
614.64M
est: 622.82M (-1.3%)
750.68M
est: 743.05M (+1.0%)
797.92M
est: 770.29M (+3.6%)
1.10B
est: 1.06B (+3.4%)
1.04B
est: 1.14B (-8.8%)
1.20B
est: 1.25B (-3.7%)
1.16B
est: 1.68B (-30.9%)
1.14B
est: 1.59B (-28.2%)
1.27B
est: 1.56B (-18.9%)
1.43B
est: 1.41B (+1.3%)
1.53B
est: 1.48B (+2.9%)
1.54B
1.53B – 1.55B
+3.5% YoY
1.62B
1.59B – 1.65B
+5.2% YoY
1.69B
1.67B – 1.73B
+4.6% YoY
1.77B
1.74B – 1.80B
+4.5% YoY
1.87B
1.85B – 1.92B
+6.1% YoY
1.97B
1.94B – 2.01B
+5.1% YoY
EPS
0.06
est: 0.14 (-60.3%)
0.18
est: 0.16 (+9.1%)
0.18
est: 0.18 (+2.6%)
0.26
est: 0.24 (+9.7%)
0.26
est: 0.24 (+6.4%)
0.25
est: 0.25 (-0.8%)
0.43
est: 0.55 (-22.2%)
0.42
est: 0.54 (-21.9%)
0.35
est: 0.46 (-23.1%)
0.37
est: 0.38 (-2.9%)
0.32
est: 0.34 (-5.6%)
0.20
0.20 – 0.21
-41.0% YoY
0.22
0.21 – 0.22
+8.4% YoY
0.24
0.23 – 0.24
+9.2% YoY
0.24
0.23 – 0.24
-0.7% YoY
0.27
0.26 – 0.28
+13.7% YoY
0.28
0.28 – 0.29
+5.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-20 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-12 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-05 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-05-04 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-30 A- 4/5 5/5 5/5 4/5 1/5 4/5 2/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 4/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.15B
OE per share TTM
1.15
Owner's Yield
53.93%
Maintenance CapEx ratio
375.61%
Maint CapEx / Avg PPE
33.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
10.0K
Shares Outstanding
1.01B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Simon Anthony Hathway Executive Director 1M male
Mike Schmidt Executive Director 1M male
Gerardus Jegen Chief Executive Officer & Director male
Helen Cowing Interim CFO & Director female
James Kew Retail Director male
Jennifer Louise Lawrence Group People Director female
Jon Parry UK Supply Chain Director
Peter Waterhouse Interim Chief Financial Officer male
Alexander Simpson General Counsel male
Tony Dobbs Managing Director of Heron Foods male
Anthony Giron Managing Director of France male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits