返回排名列表

BJ's Wholesale Club Holdings Inc (BJ)

合理估值
Consumer DefensiveDiscount StoresUnited States

基本面

62

价格

$94.49

市值

$12.23B

第一部分 · 这家公司值多少

概览

BJ's Wholesale Club is a membership warehouse club operator concentrated in the eastern United States. At the end of fiscal 2025 (year ended January 31, 2026) it ran 263 large-format clubs and 199 gas stations across 21 states, with clubs ranging from about 44,000 to 177,000 square feet and the largest state footprints in New York, Florida, Massachusetts, New Jersey and Pennsylvania. Only paying members may shop; the 10-K reports more than 8 million paid memberships. The assortment is deliberately narrow — a curated selection of groceries, fresh food, household staples and a smaller general-merchandise offer — sold in bulk at low prices, with its own labels Wellsley Farms and Berkley Jensen making up roughly 27% of total net sales excluding gasoline in fiscal 2025. Members also shop through bjs.com and the app, using buy-online-pickup-in-club, curbside pickup and same-day delivery through DoorDash and Instacart. Fiscal 2025 total revenues were $21.46 billion and net income $578.4 million.

盈利方式

Two streams, of very different natures. The larger one is merchandise: net sales of $20.96 billion in fiscal 2025, sold at deliberately thin mark-ups. Within merchandise sales the 10-K splits perishables, grocery and sundries at roughly 87% and general merchandise and services at roughly 13% for fiscal 2025. Gasoline is sold at low margin as a traffic driver, which is why the company reports comparable sales both with and without it (+1.0% including gasoline, +2.6% excluding it in fiscal 2025). The second stream is the annual membership fee — $499.8 million in fiscal 2025, up 9.5%, recognised over the life of the membership. It is small against $21.46 billion of total revenue but carries almost no direct cost, so it funds a large share of profit and explains why the whole model is built on renewals rather than on margin per item. Club membership costs $60 a year and Club+ $120, both raised in January 2025; Club+ and co-branded Mastercard members were 42% of members and 52% of merchandise spend excluding gas and fees in fiscal 2025.

护城河

成本优势 · 狭窄

The advantage is structural but regional rather than absolute. Buying a narrow assortment in very large volumes, selling it in a low-cost box and recovering a slice of profit through the membership fee lets BJ's price below conventional supermarkets, and the fee itself makes a member reluctant to shop elsewhere once paid. Private label at roughly 27% of net sales excluding gasoline deepens the price gap on staples. What keeps this narrow rather than wide: Costco, Sam's Club and Walmart all operate the same model at greater national scale, BJ's clubs are concentrated in the eastern states, and nothing stops a member from letting a $60 membership lapse. The 10-K itself lists competition and any harm to the membership relationship among its principal risks.

需求驱动因素

防御型

Most of what BJ's sells is food and household staples — perishables, grocery and sundries were roughly 87% of merchandise sales in fiscal 2025 — and that demand does not disappear in a downturn. Club formats often gain members when households start hunting for value, since the fee pays for itself on bulk staples. The cyclical edges are the smaller general merchandise and services piece, around 13% of merchandise sales, where televisions, furniture and seasonal goods are postponable, and gasoline, whose reported revenue moves with the crude price rather than with member behaviour: fiscal 2025 comparable sales were +1.0% including gasoline and +2.6% excluding it. The membership fee, recognised over the year, is the steadiest line of all, and the company notes 16 consecutive quarters of traffic growth.

主要风险

  • Dependence on a large and loyal membership — The company states it depends on having a large and loyal membership, and that any harm to its relationship with members could have a material adverse effect on the business, net sales and results of operations. Since membership fee income carries almost no direct cost, a fall in renewals hits profit harder than it hits revenue.
  • Competition may reduce profitability — The filing lists competition as a risk that may adversely affect profitability. BJ's competes with other warehouse clubs, supermarkets, supercentres, discounters and online sellers, all of which can match price cuts, and the 10-K also warns it may fail to identify or respond to consumer trends in time.
  • Procurement prices and reliance on vendors — Results depend on procuring merchandise at the best possible prices, and on vendors supplying quality merchandise at the right time and the right price. The company also flags that disruptions in merchandise distribution could hurt sales and member satisfaction.
  • Gasoline and changes in product mix — The filing warns that changes in product mix or in revenues from gasoline sales could negatively affect revenue and results. Retail gasoline prices are volatile and move with crude oil, so reported sales can swing for reasons that have nothing to do with how many members are shopping.
  • Consumer spending, SNAP and the co-branded credit card — The company cites macroeconomic and market conditions affecting consumer spending, changes to the Supplemental Nutrition Assistance Program (SNAP) — its rules, administration or EBT systems — and economic and regulatory conditions affecting its co-branded credit card programme, as risks to its results.
  • Technology, payments and digital experience — BJ's relies extensively on information technology to process transactions and run the business, and a failure or disruption of primary and back-up systems could hurt operations. It also discloses payment-related risks including the security of payment card information, and the risk of failing to keep a relevant digital experience for members.
  • Weather, catastrophic events and labour organisation — Natural disasters, extreme weather and catastrophic events beyond the company's control could hurt results — a live concern given how concentrated the clubs are in the eastern states — and the filing separately warns that union attempts to organise its team members could disrupt the business.

客户集中度

There is no customer concentration in the usual sense: the 10-K states that no customer represents more than 10% of total revenues for any period presented. Revenue comes from more than 8 million individual paid memberships. The concentration that does matter is geographic — clubs are clustered in the eastern United States, with New York (50 clubs), Florida (43), Massachusetts (26), New Jersey (24) and Pennsylvania (19) the largest states — so a regional shock hits a disproportionate share of the business.

看多理由

Buyers argue that the membership fee is the real business: $499.8 million in fiscal 2025, up 9.5%, earned on more than 8 million paid memberships and renewed year after year with very little cost attached, so profit is far steadier than a thin-margin grocery retailer would suggest. They point to the January 2025 fee increase flowing through without losing members, to Club+ and co-branded cardholders rising to 42% of members and 52% of merchandise spend excluding gas and fees, to digitally-enabled comparable sales up 31.0% in the fourth quarter, and to sixteen consecutive quarters of traffic growth. They also note the footprint is still small — 263 clubs in 21 states against national rivals — leaving room to open clubs and gas stations in the same eastern markets the company already knows, and that private label at roughly 27% of net sales excluding gasoline both widens the price gap and lifts margin.

看空理由

Sellers fear that the model has no defence against larger rivals running the same playbook: Costco, Sam's Club and Walmart operate on greater scale, and the company itself lists competition and any harm to the membership relationship among its principal risk factors. Membership is an annual decision, and a renewal rate that slips takes almost pure profit with it. The clubs are packed into the eastern states — New York and Florida alone account for 93 of 263 — so a regional recession, a storm season or a labour-organising push lands on a concentrated base. Sellers also point to the mechanics of the top line: comparable sales of +1.0% including gasoline in fiscal 2025 rested partly on a fuel price the company does not control, and the 10-K warns that changes in product mix or gasoline revenues could hurt results. Merchandise margins are thin by design, leaving little cushion if procurement costs or vendor terms move against the company, and growth now depends on opening physical clubs — slow, capital-hungry, and hard to reverse if a market disappoints.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 45.8Score: 66Market cap: $397.57B

The largest membership warehouse club in the United States and the first competitor BJ's names in its 10-K, selling bulk groceries, general merchandise and discounted gasoline to paying members in many of the same East Coast and Florida markets.

P/E: 37.7Score: 49Market cap: $853.59B

Its Sam's Club division is the other warehouse club BJ's names in its 10-K, competing for the same membership fees and bulk grocery basket, while Walmart's supercenters compete for the same everyday grocery spending.

P/E: 38.8Score: 42Market cap: $35.25B

The largest pure supermarket chain in the United States, competing for the grocery and fresh-food basket that makes up about 86% of BJ's merchandise sales, and also selling fuel at stations attached to its stores.

P/E: 19.5Score: 70Market cap: $71.97B

A general merchandise chain that has pushed heavily into groceries and household staples, competing for the same suburban family shopper who buys food, home goods and apparel in one trip.

P/E: 20.0Score: 69Market cap: $2.69T

Its paid Prime membership and online grocery and household-goods delivery compete directly for the recurring fee and the bulk staples order that BJ's membership model depends on.

Koninklijke Ahold Delhaize N.V. (Stop & Shop, Giant, Hannaford, Food Lion)Not tracked

Its Stop & Shop, Giant and Hannaford banners are the dominant supermarkets in the Northeast and Mid-Atlantic where BJ's clubs are most concentrated, fighting for the same weekly grocery spend.

资产负债表与流动性

营收

$22.81B

最近12个月(截至2026/8/1)

净利润

$594M

最近12个月(截至2026/8/1)

自由现金流

$328M

股东权益合计

$2.20B

负债合计

$5.31B

流动比率

0.73

利息覆盖率

25.57

债务/EBITDA

2.51

每股收益

营收与净利润

自由现金流

收入构成

历史财务表

利润率变化

债务变化

债务负担有多重

增长一览表

增长 — 营业收入

公允价值估算

一般情形合理估值

公允价值

$104.49

当前价格

$94.49

安全边际

+9.6%

公允价值区间

$86.88 - $122.10

所用估值方法之间的离散区间,并非经过统计校准的置信区间。

估算方法

分析师目标价:$105.80
现金流折现法(DCF):$129.20
市盈率法(P/E):$93.69
格雷厄姆成长公式:$95.71
盈利能力价值(EPV):$66.31
合理市净率(P/B):$98.96
股息折现模型(戈登模型):$0.01
P/FFO(运营资金):$109.82
周期中段收益:$112.81
市销率法(P/S):$211.56
分析师共识:买入 (18B / 13H / 1S)
最近财报超预期:+13.18%

估值指标

市盈率(P/E)

20.13

ROE

26.3%

市净率(P/B)

5.29

P/FCF

32.44

毛利率

18.2%

ROIC

13.5%

盈利能力雷达图

价值创造(经济护城河)

ROIC

13.5%

WACC

6.7%

ROIC − WACC

+6.8 pp

ROIC 超过资本成本:公司正在为股东创造价值。

基本面分析标准

通过(16)

  • EPS shows upward trend
  • EPS CAGR 27.85%
  • Price CAGR 19.39%
  • ROIC 13.5%
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 27.4%
  • Revenue Growth 5Y 6.8%
  • Analyst Consensus 56% Buy
  • Earnings Surprise avg 5.1%
  • Earnings Quality (OCF/NI) 1.87
  • Share Dilution -1.2%
  • Piotroski F-Score 8/9

未通过(11)

  • Gross Margin 18.2%
  • P/FCF 32.44
  • P/B Ratio 5.29
  • Operating Margin 3.8%
  • CapEx intensity
  • Current Ratio
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • PEG Ratio 2.69
  • Net Margin Trend 2.6% vs 2.8%

不可用(1)

  • Dividend Payout NaN%

Piotroski F-评分

8/9

财务状况强健

score
criteria

盈利质量

1.87

高质量:盈利有现金流支撑

股权稀释

-1.2%

正在回购股份,对股东友好

机构持股

公司治理

管理团队

姓名职位年龄
Mr. Robert W. EddyPresident, CEO & Chairman52
Ms. Laura L. Felice CPA, CGMAExecutive VP & CFO44
Mr. William C. Werner CPAExecutive Vice President of Strategy & Development47
Mr. Paul CichockiExecutive Advisor55
Mr. Timothy MorningstarExecutive VP & Chief Growth Officer49
Mr. Scott SchmadekeExecutive VP & COO47
Ms. Monica SchwartzExecutive VP and Chief Information & Digital Officer49
Diana RashkowVice President of Investor Relations-
Mr. Graham N. Luce J.D.Executive VP, General Counsel & Secretary55
Mr. Kirk SavilleHead of Corporate Communications63

审计风险

5

董事会风险

3

薪酬风险

4

股东权利风险

5

第二部分 · 价格与买入时机

这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。

文件

  • 年度报告(10-K)

    对公司业务、财务业绩和风险的年度概述。

    提交日期:2026-03-12

    查看文件
  • 季度报告(10-Q)

    最近三个月财务表现的最新情况。

    提交日期:2026-08-25

    查看文件
  • 临时报告(8-K)

    关于重大事件(如管理层变动或重要公告)的通知。

    提交日期:2026-09-08

    查看文件

via SEC EDGAR

损益历史

via SEC EDGAR

Latest News

Recent headlines for BJ, sourced from Markets Gazette.

  • 5/22/2026NEGATIVE
    Dow Jumps 250 Points; BJ's Wholesale Shares Fall After Q1 Results

    BJ's Wholesale Club Holdings Inc. saw its shares decline by 7% following the release of its Q1 results. While the broader Dow Jones Industrial Average climbed 250 points, driven by gains in healthcare stocks, BJ's specific performance indicates investor disappointment with its quarterly earnings. This stock movement suggests that despite a generally positive market sentiment, the company's financial performance did not meet expectations, potentially signaling headwinds in its operational efficiency or market positioning.

  • 5/22/2026NEUTRAL
    Top Wall Street Forecasters Revamp BJ's Wholesale Club Expectations Ahead Of Q1 Earnings

    BJ's Wholesale Club is set to report its Q1 earnings on May 22, with analysts projecting $1.04 earnings per share and $5.43 billion in revenue. The stock experienced a 2.4% decline on Thursday, reflecting current market sentiment ahead of the earnings release. While past analyst ratings from firms like Deutsche Bank and Credit Suisse have shown support, the upcoming report will be crucial for determining the stock's future trajectory. Investors will be closely watching for any surprises in the earnings figures and management's forward guidance.

  • 4/28/2026NEGATIVE
    Oaktree Capital Accuses BJ’s of Breaching Tariff Refund Deal

    Oaktree Capital Management has filed a lawsuit against BJ's Wholesale Club, alleging the company breached a deal concerning tariff refunds. Oaktree claims BJ's reneged on an agreement to sell its rights to approximately $29 million in tariff refunds for 70 cents on the dollar. This legal dispute introduces uncertainty and potential financial liabilities for BJ's, which could negatively impact investor sentiment and the company's stock performance. The outcome of the lawsuit may lead to significant financial penalties or a revised settlement, affecting the company's profitability and cash flow.

  • 3/5/2026NEUTRAL
    BJ's Wholesale (BJ) Earnings Call Transcript

    The earnings call transcript for BJ's Wholesale (BJ) for the quarter ending January 30, 2026, is now available. Although the specific content is not provided, the release of this document is a standard procedure for publicly traded companies. Investors and analysts use these transcripts to assess past financial performance, understand business strategies, and analyze future outlooks. The availability of this information allows for deeper stock analysis, but without specific details on earnings performance or management statements, the market impact remains neutral pending further communication.

  • 3/4/2026NEUTRAL
    What's Next: BJ's Wholesale Club's Earnings Preview

    BJ's Wholesale Club is set to report its fourth-quarter earnings, with analysts forecasting earnings per share (EPS) of $0.75 on expected revenues of $5.01 billion. While these figures represent year-over-year growth, the market is keenly awaiting forward guidance. The stock's recent performance has been volatile, influenced by macroeconomic concerns and retail sector competition. An in-line or better EPS, coupled with optimistic guidance, could support the stock, while a disappointing result or cautious outlook might exert downward pressure.

via Markets Gazette