INDUSTRIAS BACHOCO, S.A.B. DE C.V. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.0001 USD | -100.00% |
|
-.--% | -100.00% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 49,478 | 44,105 | 49,173 | 43,600 | 42,406 | 47,062 |
| Enterprise Value (EV) 1 | 37,486 | 30,690 | 35,739 | 27,596 | 24,345 | 31,774 |
| P/E ratio | 10 x | 13.2 x | 15.3 x | 11.1 x | 8.37 x | 7.7 x |
| Yield | 1.58% | 1.93% | 1.71% | 1.82% | 2.01% | 2.09% |
| Capitalization / Revenue | 0.85 x | 0.72 x | 0.8 x | 0.63 x | 0.52 x | 0.48 x |
| EV / Revenue | 0.65 x | 0.5 x | 0.58 x | 0.4 x | 0.3 x | 0.32 x |
| EV / EBITDA | 4.47 x | 6.19 x | 6.81 x | 4.63 x | 3.26 x | 3.11 x |
| EV / FCF | 7.83 x | 25.9 x | 44.5 x | 11.9 x | 12.7 x | -21.7 x |
| FCF Yield | 12.8% | 3.86% | 2.25% | 8.4% | 7.86% | -4.6% |
| Price to Book | 1.39 x | 1.16 x | 1.22 x | 1.01 x | 0.89 x | 0.9 x |
| Nbr of stocks (in thousands) | 600,000 | 600,000 | 600,000 | 599,823 | 599,698 | 599,380 |
| Reference price 2 | 82.46 | 73.51 | 81.95 | 72.69 | 70.71 | 78.52 |
| Announcement Date | 4/27/18 | 4/29/19 | 4/27/20 | 4/29/21 | 4/29/22 | 4/28/23 |
1MXN in Million2MXN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 58,050 | 61,052 | 61,655 | 68,792 | 81,699 | 98,891 |
| EBITDA 1 | 8,395 | 4,958 | 5,251 | 5,959 | 7,456 | 10,228 |
| EBIT 1 | 5,261 | 3,731 | 3,964 | 4,224 | 5,993 | 8,415 |
| Operating Margin | 9.06% | 6.11% | 6.43% | 6.14% | 7.34% | 8.51% |
| Earnings before Tax (EBT) 1 | 6,039 | 4,517 | 4,358 | 5,184 | 6,742 | 8,084 |
| Net income 1 | 4,948 | 3,350 | 3,220 | 3,936 | 5,066 | 6,114 |
| Net margin | 8.52% | 5.49% | 5.22% | 5.72% | 6.2% | 6.18% |
| EPS 2 | 8.247 | 5.583 | 5.367 | 6.561 | 8.446 | 10.20 |
| Free Cash Flow 1 | 4,788 | 1,185 | 803.7 | 2,317 | 1,914 | -1,462 |
| FCF margin | 8.25% | 1.94% | 1.3% | 3.37% | 2.34% | -1.48% |
| FCF Conversion (EBITDA) | 57.03% | 23.9% | 15.31% | 38.89% | 25.67% | - |
| FCF Conversion (Net income) | 96.75% | 35.38% | 24.96% | 58.88% | 37.79% | - |
| Dividend per Share 2 | 1.300 | 1.420 | 1.400 | 1.320 | 1.420 | 1.640 |
| Announcement Date | 4/27/18 | 4/29/19 | 4/27/20 | 4/29/21 | 4/29/22 | 4/28/23 |
1MXN in Million2MXN
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q2 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,042 | 1,002 | 1,034 | 1,196 | 1,288 | 1,226 | 1,244 | 1,289 |
| EBITDA 1 | 121.7 | 55.82 | 42.92 | 172.6 | 205.3 | 76.46 | 36.58 | 112.6 |
| EBIT 1 | 104.3 | 36.56 | 24.8 | 154.2 | 186.7 | 56.68 | 16.14 | 91.14 |
| Operating Margin | 10.01% | 3.65% | 2.4% | 12.9% | 14.49% | 4.63% | 1.3% | 7.07% |
| Earnings before Tax (EBT) 1 | 99.49 | 59.32 | 32.09 | 142.6 | 194.4 | 62.52 | 8.883 | 33.04 |
| Net income 1 | 73.76 | 41.78 | 31.55 | 105.8 | 143.5 | 48.71 | 4.185 | 26.39 |
| Net margin | 7.08% | 4.17% | 3.05% | 8.85% | 11.14% | 3.97% | 0.34% | 2.05% |
| EPS | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 7/26/21 | 10/25/21 | 2/3/22 | 4/29/22 | 7/27/22 | 10/24/22 | 2/9/23 | 5/2/23 |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 11,991 | 13,414 | 13,433 | 16,005 | 18,062 | 15,288 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 4,788 | 1,185 | 804 | 2,317 | 1,914 | -1,462 |
| ROE (net income / shareholders' equity) | 14.7% | 9.1% | 8.24% | 9.44% | 10.7% | 12% |
| ROA (Net income/ Total Assets) | 6.88% | 4.51% | 4.56% | 4.62% | 6.02% | 7.59% |
| Assets 1 | 71,967 | 74,285 | 70,546 | 85,116 | 84,168 | 80,541 |
| Book Value Per Share 2 | 59.40 | 63.50 | 67.00 | 72.20 | 79.80 | 87.60 |
| Cash Flow per Share 2 | 26.90 | 29.80 | 31.10 | 28.80 | 31.90 | 31.20 |
| Capex 1 | 2,126 | 1,978 | 2,200 | 2,346 | 3,479 | 4,497 |
| Capex / Sales | 3.66% | 3.24% | 3.57% | 3.41% | 4.26% | 4.55% |
| Announcement Date | 4/27/18 | 4/29/19 | 4/27/20 | 4/29/21 | 4/29/22 | 4/28/23 |
1MXN in Million2MXN
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -100.00% | 59.94K | |
| +13.36% | 21.61B | |
| -4.72% | 12.38B | |
| +14.21% | 11.77B | |
| +10.12% | 10.3B | |
| +36.30% | 9.08B | |
| +38.67% | 6.04B | |
| +5.71% | 2.86B | |
| -5.63% | 2.15B | |
| +10.87% | 2B |
- Stock Market
- Equities
- IDBHF Stock
- Financials Industrias Bachoco, S.A.B. de C.V.
