BANGALORE FORT FARMS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 45.83 INR | +4.99% |
|
-3.88% | +112.47% |
| 05-29 | Bangalore Fort Farms Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
| 05-22 | Bangalore Fort Farms Limited Recommends Dividend for the Year Ended 31 March 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 84.23 | 93.35 | 84.47 | 66.71 | 106.5 | 91.72 |
| Enterprise Value (EV) 1 | 84.71 | 121.5 | 101.9 | 95.64 | 134.2 | 122.8 |
| P/E ratio | 21.1 x | 16.1 x | 16.7 x | 42.1 x | 74 x | 54 x |
| Yield | - | - | 0.89% | 1.15% | - | - |
| Capitalization / Revenue | 0.86 x | 0.54 x | 0.44 x | 0.33 x | 0.48 x | 0.37 x |
| EV / Revenue | 0.86 x | 0.71 x | 0.53 x | 0.47 x | 0.6 x | 0.5 x |
| EV / EBITDA | 24.6 x | 27.9 x | 12.2 x | 19.6 x | 18 x | 32.2 x |
| EV / FCF | -3.37 x | -6.53 x | 13 x | -4.52 x | -94.4 x | -11.4 x |
| FCF Yield | -29.7% | -15.3% | 7.67% | -22.1% | -1.06% | -8.76% |
| Price to Book | 1.43 x | 1.43 x | 1.2 x | 0.93 x | 1.46 x | 1.23 x |
| Nbr of stocks (in thousands) | 4,799 | 4,799 | 4,799 | 4,799 | 4,799 | 4,799 |
| Reference price 2 | 17.55 | 19.45 | 17.60 | 13.90 | 22.20 | 19.11 |
| Announcement Date | 15/10/18 | 05/09/19 | 08/12/20 | 02/11/21 | 05/09/22 | 08/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 97.99 | 171.9 | 190.6 | 201.9 | 223.6 | 244.6 |
| EBITDA 1 | 3.446 | 4.355 | 8.35 | 4.883 | 7.446 | 3.812 |
| EBIT 1 | 3.162 | 3.213 | 6.338 | 3.593 | 5.55 | 2.053 |
| Operating Margin | 3.23% | 1.87% | 3.33% | 1.78% | 2.48% | 0.84% |
| Earnings before Tax (EBT) 1 | 3.455 | 5.05 | 5.725 | 3.19 | 3.465 | 2.075 |
| Net income 1 | 2.735 | 5.801 | 5.069 | 1.599 | 1.459 | 1.698 |
| Net margin | 2.79% | 3.37% | 2.66% | 0.79% | 0.65% | 0.69% |
| EPS 2 | 0.8327 | 1.209 | 1.056 | 0.3300 | 0.3000 | 0.3538 |
| Free Cash Flow 1 | -25.15 | -18.61 | 7.812 | -21.15 | -1.421 | -10.77 |
| FCF margin | -25.67% | -10.82% | 4.1% | -10.47% | -0.64% | -4.4% |
| FCF Conversion (EBITDA) | - | - | 93.56% | - | - | - |
| FCF Conversion (Net income) | - | - | 154.11% | - | - | - |
| Dividend per Share | - | - | 0.1570 | 0.1600 | - | - |
| Announcement Date | 15/10/18 | 05/09/19 | 08/12/20 | 02/11/21 | 05/09/22 | 08/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.48 | 28.1 | 17.4 | 28.9 | 27.6 | 31.1 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.1396 x | 6.455 x | 2.087 x | 5.925 x | 3.708 x | 8.167 x |
| Free Cash Flow 1 | -25.2 | -18.6 | 7.81 | -21.2 | -1.42 | -10.8 |
| ROE (net income / shareholders' equity) | 6.11% | 9.32% | 7.45% | 2.25% | 2.02% | 2.3% |
| ROA (Net income/ Total Assets) | 3.51% | 1.97% | 2.81% | 1.37% | 2.26% | 0.94% |
| Assets 1 | 77.84 | 293.9 | 180.2 | 117.1 | 64.59 | 181 |
| Book Value Per Share 2 | 12.30 | 13.60 | 14.70 | 14.90 | 15.20 | 15.50 |
| Cash Flow per Share 2 | 0.9400 | 0.4700 | 1.670 | 0.2200 | 2.270 | 0.2600 |
| Capex 1 | 4.58 | 12.7 | - | 11.9 | - | 12.2 |
| Capex / Sales | 4.67% | 7.37% | - | 5.91% | - | 4.97% |
| Announcement Date | 15/10/18 | 05/09/19 | 08/12/20 | 02/11/21 | 05/09/22 | 08/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- BFFL6 Stock
- Financials Bangalore Fort Farms Limited