Valuation Becle, S.A.B. de C.V.

Equities

End-of-day quote Mexican S.E. Other stock markets 06/03/2026			5-day change	1st Jan Change
16.63 ^MXN	-0.89%		-5.19%	-19.66%

02-27	Becle, S.A.B. de C.V., Q4 2025 Earnings Call, Feb 27, 2026
02-27	Tequila giant Becle sees weaker 2026 on US restructuring, drying demand	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	179,343	184,443	152,158	119,478	84,141	59,721	59,721	-
Change	-	2.84%	-17.5%	-21.48%	-29.58%	-29.02%	0%	-
Enterprise Value (EV) ¹	181,653	190,249	165,242	128,568	99,911	66,906	65,983	63,160
Change	-	4.73%	-13.14%	-22.19%	-22.29%	-33.03%	-1.38%	-4.28%
P/E ratio	34.9x	36.7x	25.8x	25.2x	21.3x	8.59x	9.86x	9.19x
PBR	3.28x	3.16x	2.61x	2.08x	1.26x	0.82x	0.78x	0.74x
PEG	-	-17.49x	1.5x	-1.3x	-1.3x	0x	-0.3x	1.27x
Capitalization / Revenue	5.12x	4.68x	3.33x	2.69x	1.91x	1.73x	1.36x	1.25x
EV / Revenue	5.18x	4.83x	3.61x	2.9x	2.27x	1.5x	1.51x	1.32x
EV / EBITDA	23.9x	24x	16.8x	17.6x	11.2x	6.11x	6.36x	5.48x
EV / EBIT	26.4x	26.7x	18.6x	20.6x	12.9x	6.74x	7.52x	6.26x
EV / FCF	899x	-196x	-29.2x	-54.7x	11.1x	10.1x	12.4x	12.3x
FCF Yield	0.11%	-0.51%	-3.43%	-1.83%	8.99%	9.89%	8.06%	8.11%
Dividend per Share ²	0.4304	0.4205	0.4205	-	0.3954	0.4087	0.46	0.5252
Rate of return	0.86%	0.82%	0.99%	-	1.69%	2.46%	2.77%	3.16%
EPS ²	1.43	1.4	1.64	1.32	1.1	2.41	1.687	1.809
Distribution rate	30.1%	30%	25.6%	-	35.9%	16.1%	27.3%	29%
Net sales ¹	35,036	39,419	45,729	44,355	43,962	43,087	43,809	47,772
EBITDA ¹	7,607	7,938	9,843	7,312	8,902	11,014	10,372	11,517
EBIT ¹	6,893	7,121	8,890	6,238	7,765	9,664	8,778	10,093
Net income ¹	5,146	5,020	5,856	4,716	3,950	8,646	6,198	6,979
Net Debt ¹	2,310	5,806	13,084	9,090	15,770	7,185	6,262	3,439
Reference price ²	49.94	51.36	42.37	33.27	23.43	16.63	16.63	16.63
Nbr of stocks (in thousands)	3,591,176	3,591,176	3,591,176	3,591,176	3,591,176	3,591,176	3,591,176	-
Announcement Date	25/02/21	17/02/22	17/02/23	22/02/24	26/02/25	26/02/26	-	-

¹MXN in Million²MXN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BECLE, S.A.B. DE C.V.	6.55x	1.5x	6.11x	2.46%	3.36B
KWEICHOW MOUTAI CO., LTD.	19.34x	8.47x	12.39x	3.91%	255B
WULIANGYE YIBIN CO.,LTD.	15.05x	3.52x	7.77x	4.94%	57.63B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	16.22x	5.05x	11.29x	3.61%	28.43B
LUZHOU LAOJIAO CO.,LTD	13.06x	4.58x	7.91x	5.34%	22.62B
JIANGSU YANGHE DISTILLERY CO., LTD.	20.92x	3x	11.5x	8.99%	11.3B
UNITED SPIRITS LIMITED	55.37x	7.38x	38.66x	0.77%	10.74B
DAVIDE CAMPARI-MILANO N.V.	21.58x	3.22x	12.98x	1.1%	8.88B
ANHUI GUJING DISTILLERY CO., LTD.	13.85x	2.01x	6.3x	4.74%	7.85B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	13.66x	3.21x	8.85x	3.46%	5.34B
Average	19.56x	4.19x	12.38x	3.93%	41.07B
Weighted average by Cap.	18.93x	6.78x	11.88x	4.11%