image
Consumer Cyclical - Leisure - NASDAQ - US
$ 23.26
-3.45 %
$ 238 M
Market Cap
-5.19
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one JOUT stock under the worst case scenario is HIDDEN Compared to the current market price of 23.3 USD, Johnson Outdoors Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one JOUT stock under the base case scenario is HIDDEN Compared to the current market price of 23.3 USD, Johnson Outdoors Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one JOUT stock under the best case scenario is HIDDEN Compared to the current market price of 23.3 USD, Johnson Outdoors Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart JOUT

image
$38.0$38.0$36.0$36.0$34.0$34.0$32.0$32.0$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
593 M REVENUE
-10.69%
-43.5 M OPERATING INCOME
-370.72%
-26.5 M NET INCOME
-135.83%
41 M OPERATING CASH FLOW
-1.75%
5.03 M INVESTING CASH FLOW
110.41%
-13.7 M FINANCING CASH FLOW
-7.56%
108 M REVENUE
1.68%
-20.2 M OPERATING INCOME
52.72%
-15.3 M NET INCOME
55.38%
-36.9 M OPERATING CASH FLOW
-193.39%
-6.5 M INVESTING CASH FLOW
-359.31%
-3.45 M FINANCING CASH FLOW
3.06%
Balance Sheet Johnson Outdoors Inc.
image
Current Assets 429 M
Cash & Short-Term Investments 162 M
Receivables 40.6 M
Other Current Assets 226 M
Non-Current Assets 206 M
Long-Term Investments 0
PP&E 144 M
Other Non-Current Assets 62 M
25.51 %6.40 %35.58 %22.74 %9.76 %Total Assets$635.2m
Current Liabilities 90.4 M
Accounts Payable 36.1 M
Short-Term Debt 7.53 M
Other Current Liabilities 46.8 M
Non-Current Liabilities 81.3 M
Long-Term Debt 41.8 M
Other Non-Current Liabilities 39.5 M
21.00 %4.38 %27.27 %24.34 %23.02 %Total Liabilities$171.8m
EFFICIENCY
Earnings Waterfall Johnson Outdoors Inc.
image
Revenue 593 M
Cost Of Revenue 392 M
Gross Profit 201 M
Operating Expenses 245 M
Operating Income -43.5 M
Other Expenses -17 M
Net Income -26.5 M
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)593m(392m)201m(245m)(44m)17m(27m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
33.90% GROSS MARGIN
33.90%
-7.34% OPERATING MARGIN
-7.34%
-4.48% NET MARGIN
-4.48%
-5.73% ROE
-5.73%
-4.18% ROA
-4.18%
-7.00% ROIC
-7.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Johnson Outdoors Inc.
image
60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)201620162017201720182018201920192020202020212021202220222023202320242024
Net Income -26.5 M
Depreciation & Amortization 19.6 M
Capital Expenditures -22 M
Stock-Based Compensation 1.29 M
Change in Working Capital 28.5 M
Others 24.5 M
Free Cash Flow 19 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Johnson Outdoors Inc.
image
JOUT has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.96% DIVIDEND YIELD
0.33 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.4001.4001.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.0750.080.090.10.140.170.210.30.310.330.330.0750.080.090.120.140.170.210.30.310.330.330.0750.080.090.120.140.170.210.30.310.330.080.310.090.330.10.370.140.480.170.590.210.720.30.930.311.210.331.260.331.320.662015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Johnson Outdoors Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Johnson Outdoors: Valuation Appeal Outweighs Increased Downside Risks Johnson Outdoors reported a disappointing first quarter 2025 result, with a continuation of falling sales and poor expense control. The decision to spend $12m to acquire a diving equipment business has weakened the company's balance sheet at a time when the outlook for operating cash flow is poor. Given that the first fiscal quarter of the year is seasonally soft, the lack of progress on excess inventory is understandable. seekingalpha.com - 1 month ago
Diving Suits Industry Report 2025, with Profiles of 60+ Players including Akona, Aqualung, Cressi, Dive N' Surf, Dive Rite, H2Odyssey, Huish Outdoors, Johnson Outdoors, Omersub, Orca, Vissla & more Dublin, March 11, 2025 (GLOBE NEWSWIRE) -- The "Diving Suits - Global Strategic Business Report" has been added to ResearchAndMarkets.com's offering. The global market for Diving Suits was valued at US$576.4 Million in 2024 and is projected to reach US$781 Million by 2030, growing at a CAGR of 5.2% from 2024 to 2030. This comprehensive report provides an in-depth analysis of market trends, drivers and forecasts. The design and functionality of diving suits have seen significant advancements, driven by both technological innovation and changing consumer demands. Modern diving suits incorporate features like improved seam construction, flexible panels for better movement, and advanced zippers that enhance waterproofing. Manufacturers are also focusing on reducing the environmental impact by using more sustainable materials and production processes. The aesthetic appeal of diving suits has not been overlooked, with brands offering a range of styles and colors to attract fashion-conscious divers. globenewswire.com - 1 month ago
Johnson Outdoors Announces Cash Dividend RACINE, Wis., Feb. 28, 2025 (GLOBE NEWSWIRE) -- Johnson Outdoors Inc. (Nasdaq: JOUT), a leading global innovator of outdoor recreation equipment and technology, today announced approval by its Board of Directors of a quarterly cash dividend of $0.33 per Class A share and $0.30 per Class B share. globenewswire.com - 1 month ago
Johnson Outdoors Q1 Earnings Lag Estimates, Sales Beat, Stock Tumbles JOUT's first-quarter fiscal 2024 results reflect dismal market demand trends and competitive risks. Click away to get a clear picture of the earnings releases. zacks.com - 2 months ago
Johnson Outdoors Inc. (JOUT) Q1 2025 Earnings Call Transcript Johnson Outdoors Inc. (NASDAQ:JOUT ) Q1 2025 Earnings Conference Call February 3, 2025 11:00 AM ET Company Participants Patricia Penman - VP of Marketing Services & Global Communication Helen Johnson-Leipold - Chairman and CEO David Johnson - VP and CFO Conference Call Participants Anthony Lebiedzinski - Sidoti Operator Hello, everyone and welcome to the Johnson Outdoors' First Quarter 2025 Earnings Conference Call. Today's call will be led by Helen Johnson-Leipold, Johnson Outdoors Chairman and Chief Executive Officer. seekingalpha.com - 2 months ago
Johnson Outdoor (JOUT) Reports Q1 Loss, Tops Revenue Estimates Johnson Outdoor (JOUT) came out with a quarterly loss of $1.49 per share versus the Zacks Consensus Estimate of a loss of $1.30. This compares to earnings of $0.38 per share a year ago. zacks.com - 2 months ago
Johnson Outdoors Reports Fiscal First Quarter Results RACINE, Wis., Feb. 03, 2025 (GLOBE NEWSWIRE) -- Johnson Outdoors Inc. (Nasdaq:JOUT), a leading global innovator of outdoor recreation equipment and technology, today announced operating results for the Company's first fiscal quarter ending December 27, 2024. globenewswire.com - 2 months ago
Johnson Outdoors Gears Up for Q1 Earnings: What's in the Offing? JOUT's first-quarter fiscal 2025 performance is likely to have been hurt by challenging market conditions for outdoor recreation products. zacks.com - 2 months ago
Earnings Preview: Johnson Outdoor (JOUT) Q1 Earnings Expected to Decline Johnson Outdoor (JOUT) doesn't possess the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 months ago
Johnson Outdoors to Release Fiscal 2025 First Quarter Results on February 3, 2025 RACINE, Wis., Jan. 22, 2025 (GLOBE NEWSWIRE) -- J OHNSON O UTDOORS I NC . (Nasdaq: JOUT), a leading global innovator of outdoor recreation equipment and technology, will release financial results for the Fiscal 2025 first quarter on Monday, February 3, 2025, before market open that day. The Company will host a conference call and audio webcast shortly afterwards at 11:00 a.m. Eastern Time to discuss the financial results and provide a Company update. globenewswire.com - 2 months ago
Johnson Outdoors Inc. Annual Shareholders Meeting RACINE, Wis., Jan. 03, 2025 (GLOBE NEWSWIRE) -- Johnson Outdoors Inc. (Nasdaq: JOUT), a leading global innovator of outdoor recreation equipment and technology, will hold its Annual Shareholders meeting on Thursday, February 27, 2025, beginning at 8:00 a.m. Central Standard Time. The annual meeting will be a completely “virtual meeting.” Shareholders of record as of December 19, 2024, will be able to attend the annual meeting as well as vote and submit questions during the live webcast of the meeting by visiting www.virtualshareholdermeeting.com/JOUT202 5  and entering the 16-digit control number included on their Notice of Annual Meeting or Proxy Card or the instructions that accompanied their proxy materials. globenewswire.com - 3 months ago
Johnson Outdoors: Upgrading To Buy On Inventory Progress Johnson Outdoors closed FY24 with a disappointing final quarter that contributed to an operating loss of -$43.5m for the year. Net sales fell by ~11%, with pressure felt across all segments, and the associated unfavourable overhead absorption pushed the gross profit margin to a historical low of 33.9%. High inventory has been a downside risk for Johnson Outdoors for the last couple of years, and the company is now making positive progress with the conversion of excess inventory. seekingalpha.com - 4 months ago
8. Profile Summary

Johnson Outdoors Inc. JOUT

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 238 M
Dividend Yield 0.96%
Description Johnson Outdoors Inc. designs, manufactures, and markets seasonal and outdoor recreational products for fishing worldwide. It operates through four segments: Fishing, Camping, Watercraft Recreation, and Diving. The Fishing segment offers electric motors for trolling, marine battery chargers, and shallow water anchors; sonar and GPS equipment for fish finding, navigation, and marine cartography; and downriggers for controlled-depth fishing. This segment sells its products under the Minn Kota, Humminbird, and Cannon brands through outdoor specialty and Internet retailers, retail store chains, original equipment manufacturers, and distributors. The Camping segment provides consumer, commercial, and military tents and accessories; camping furniture and stoves; other recreational camping products; and portable outdoor cooking systems, as well as manufactures fabric floors and insulated thermal liners and a subcontract manufacturer of military tents. This segment sells its products under the Eureka! and Jetboil brands through independent sales representatives and Internet retailers. The Watercraft Recreation segment offers kayaks, canoes, and paddles for family recreation, touring, angling, and tripping through independent specialty and outdoor retailers under the Ocean Kayaks, Old Town, and Carlisle brands. The Diving segment manufactures and markets underwater diving and snorkeling equipment, such as regulators, buoyancy compensators, dive computers and gauges, wetsuits, masks, fins, snorkels, and accessories through independent specialty dive stores and diving magazines under the SCUBAPRO brand name. This segment also provides regular maintenance, product repair, diving education, and travel program services; and sells diving gear to dive training centers, resorts, public safety units, and armed forces. It sells its products through Websites. The company was founded in 1970 and is headquartered in Racine, Wisconsin.
Contact 555 Main Street, Racine, WI, 53403 https://www.johnsonoutdoors.com
IPO Date Oct. 9, 1987
Employees 1200
Officers Ms. Allison Kitzerow Editor-In-Chief Terry Troutman Chief Supply Chain & Operations Officer Mr. Khalaf M. Khalaf Chief Legal Officer & Corporate Secretary Ms. Helen P. Johnson-Leipold Chairman & Chief Executive Officer Ms. Sara M. Vidian Chief Human Resources Officer Mr. David W. Johnson Chief Financial Officer & Vice President Ms. Patricia G. Penman Vice President of Marketing Services & Global Communication