MRS. BECTORS FOOD SPECIALITIES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,249 INR | +0.02% |
|
-2.13% | +11.73% |
Valuation
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 19,774 | 16,489 | 31,406 | 73,472 | - | - |
| Enterprise Value (EV) 1 | 19,774 | 16,489 | 31,858 | 73,974 | 74,284 | 73,022 |
| P/E ratio | 26.9 x | 28.8 x | 34.9 x | 52.9 x | 45.2 x | 36.2 x |
| Yield | 0.71% | 0.89% | 0.56% | 0.27% | 0.31% | 0.41% |
| Capitalization / Revenue | 2.25 x | 1.67 x | 2.31 x | 4.52 x | 3.89 x | 3.34 x |
| EV / Revenue | 2.25 x | 1.67 x | 2.34 x | 4.55 x | 3.93 x | 3.32 x |
| EV / EBITDA | 14 x | 13.5 x | 18.2 x | 30.4 x | 25.9 x | 20.9 x |
| EV / FCF | 67.9 x | 68.8 x | 58.3 x | 99.7 x | 52.3 x | 63.5 x |
| FCF Yield | 1.47% | 1.45% | 1.71% | 1% | 1.91% | 1.58% |
| Price to Book | 4.59 x | 3.52 x | 5.77 x | 11.1 x | 9.09 x | 7.3 x |
| Nbr of stocks (in thousands) | 58,747 | 58,815 | 58,817 | 58,817 | - | - |
| Reference price 2 | 336.6 | 280.4 | 534.0 | 1,249 | 1,249 | 1,249 |
| Announcement Date | 6/7/21 | 5/28/22 | 5/25/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 8,807 | 9,882 | 13,621 | 16,261 | 18,892 | 22,004 |
| EBITDA 1 | - | 1,412 | 1,225 | 1,752 | 2,432 | 2,871 | 3,493 |
| EBIT 1 | - | 964.7 | 765.3 | 1,219 | 1,806 | 2,121 | 2,624 |
| Operating Margin | - | 10.95% | 7.74% | 8.95% | 11.11% | 11.23% | 11.93% |
| Earnings before Tax (EBT) 1 | - | 970.7 | 757.2 | 1,207 | 1,860 | 2,213 | 2,792 |
| Net income 1 | 304 | 722.8 | 571.4 | 900.7 | 1,388 | 1,654 | 2,087 |
| Net margin | - | 8.21% | 5.78% | 6.61% | 8.54% | 8.75% | 9.48% |
| EPS 2 | - | 12.52 | 9.720 | 15.31 | 23.62 | 27.63 | 34.48 |
| Free Cash Flow 1 | - | 291.1 | 239.5 | 546 | 742 | 1,421 | 1,150 |
| FCF margin | - | 3.31% | 2.42% | 4.01% | 4.56% | 7.52% | 5.23% |
| FCF Conversion (EBITDA) | - | 20.63% | 19.55% | 31.17% | 30.51% | 49.5% | 32.93% |
| FCF Conversion (Net income) | - | 40.28% | 41.92% | 60.62% | 53.45% | 85.92% | 55.12% |
| Dividend per Share 2 | - | 2.400 | 2.500 | 3.000 | 3.420 | 3.900 | 5.120 |
| Announcement Date | 10/19/20 | 6/7/21 | 5/28/22 | 5/25/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 2,240 | 2,264 | 2,463 | 2,632 | 3,008 | 3,474 | 3,679 | 3,461 | 3,742 | 4,140 | 4,258 | 3,984 |
| EBITDA 1 | - | 292.5 | - | 346.8 | 332.8 | 311 | 442.7 | 512 | 482.4 | 579.5 | 586 | 632 | 574 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | 466 | 405 |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | - | 10.94% | 10.17% |
| Earnings before Tax (EBT) | - | - | - | 242.8 | - | - | - | - | 370.2 | - | - | 354 | - |
| Net income | 206.7 | 127.7 | - | 180.9 | - | 127.3 | 219.1 | 277.8 | 276.5 | - | - | 412 | 302 |
| Net margin | - | 5.7% | - | 7.35% | - | 4.23% | 6.31% | 7.55% | 7.99% | - | - | 9.68% | 7.58% |
| EPS | - | - | - | - | - | - | - | - | 4.700 | - | - | 6.000 | 5.200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/5/21 | 6/7/21 | 8/10/21 | 11/12/21 | 2/11/22 | 8/9/22 | 11/10/22 | 2/7/23 | 5/25/23 | 8/5/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 453 | 502 | 813 | - |
| Net Cash position 1 | - | - | - | - | - | - | 450 |
| Leverage (Debt/EBITDA) | - | - | - | 0.2583 x | 0.2064 x | 0.283 x | - |
| Free Cash Flow 1 | - | 291 | 240 | 546 | 742 | 1,421 | 1,150 |
| ROE (net income / shareholders' equity) | - | 19.3% | 12.7% | 17.8% | 22.4% | 21.7% | 22.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 73.40 | 79.70 | 92.50 | 112.0 | 137.0 | 171.0 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 812 | 603 | 1,095 | 2,033 | 2,047 | 1,195 |
| Capex / Sales | - | 9.22% | 6.1% | 8.04% | 12.5% | 10.83% | 5.43% |
| Announcement Date | 10/19/20 | 6/7/21 | 5/28/22 | 5/25/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
1,249
INR
Average target price
1,313
INR
Spread / Average Target
+5.12%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.73% | 880M | |
| -2.06% | 14.93B | |
| +3.09% | 2.66B | |
| -10.48% | 2.29B | |
| +39.35% | 1.68B | |
| +40.62% | 1.34B | |
| 0.00% | 608M | |
| -0.61% | 558M | |
| -24.51% | 362M | |
| +2.77% | 174M |
- Stock Market
- Equities
- BECTORFOOD Stock
- Financials Mrs. Bectors Food Specialities Limited