Company Valuation: The Becker Milk Company Limited

Data adjusted to current consolidation scope
Fiscal Period: April 2020 2021 2022 2023 2024 2025
Market Cap 1 20.62 24.32 25.5 23.51 23.11 23.38
Change - 17.98% 4.83% -7.8% -1.69% 1.17%
Enterprise Value (EV) 1 19.73 23.5 25.12 23.37 22.87 23.21
Change - 19.09% 6.9% -6.94% -2.16% 1.5%
P/E Ratio 24.7x 6.88x 4.5x -30.2x 186x 8.21x
PBR 0.69x 0.76x 0.69x 0.67x 0.72x 0.7x
PEG - 0x 0.1x 0x -2x 0x
Capitalization / Revenue 6.79x 8.04x 9.69x 8.67x 8.28x 7.81x
EV / Revenue 6.5x 7.77x 9.55x 8.62x 8.19x 7.76x
EV / EBITDA - - - - - -
EV / EBIT 14.5x 23.5x 33.5x 23.5x 21.2x 18.8x
EV / FCF 7.03x 30.7x -15.4x 13.3x 13.3x 26.1x
FCF Yield 14.2% 3.26% -6.5% 7.52% 7.49% 3.83%
Dividend per Share 2 0.8 0.8 0.8 0.8 0.8 0.8
Rate of return 7.02% 5.95% 5.67% 6.15% 6.26% 6.19%
EPS 2 0.4612 1.956 3.133 -0.4304 0.0688 1.575
Distribution rate 173% 40.9% 25.5% -186% 1,162% 50.8%
Net sales 1 3.037 3.025 2.63 2.712 2.793 2.992
EBITDA - - - - - -
EBIT 1 1.36 1.001 0.7493 0.9959 1.077 1.237
Net income 1 0.834 3.536 5.666 -0.7784 0.1245 2.848
Net Debt 1 -0.8858 -0.827 -0.3808 -0.135 -0.2418 -0.1697
Reference price 2 11.40 13.45 14.10 13.00 12.78 12.93
Nbr of stocks (in thousands) 1,808 1,808 1,808 1,808 1,808 1,808
Announcement Date 7/16/20 7/19/21 7/22/22 7/18/23 7/16/24 7/17/25
1CAD in Million2CAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 16.72M
16.18x15.54x16.16x4.84% 13.86B
19.06x13.78x16.87x1.42% 8.95B
50.1x15.06x25.71x0.18% 6.63B
21.91x11.33x15.85x1.71% 3.74B
185.19x15.52x21.85x2.29% 3.13B
11.49x6.41x8.55x4.02% 2.66B
15.11x5.83x7.75x13.18% 2.58B
12.53x6.75x11x-.--% 2.56B
Average 41.45x 11.28x 15.47x 3.46% 4.9B
Weighted average by Cap. 33.78x 13.12x 16.87x 3.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BEK.B Stock
  4. Valuation The Becker Milk Company Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!