Financials Mrs. Bectors Food Specialities Limited Bombay S.E.

Equities

BECTORFOOD

INE495P01012

Food Processing

Delayed Bombay S.E. 09:06:12 15/05/2024 BST 5-day change 1st Jan Change
1,283 INR +4.26% Intraday chart for Mrs. Bectors Food Specialities Limited +2.70% +14.90%

Valuation

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Capitalization 1 19,774 16,489 31,406 72,413 - -
Enterprise Value (EV) 1 19,774 16,489 31,858 72,915 73,226 71,963
P/E ratio 26.9 x 28.8 x 34.9 x 52.1 x 44.6 x 35.7 x
Yield 0.71% 0.89% 0.56% 0.28% 0.32% 0.42%
Capitalization / Revenue 2.25 x 1.67 x 2.31 x 4.45 x 3.83 x 3.29 x
EV / Revenue 2.25 x 1.67 x 2.34 x 4.48 x 3.88 x 3.27 x
EV / EBITDA 14 x 13.5 x 18.2 x 30 x 25.5 x 20.6 x
EV / FCF 67.9 x 68.8 x 58.3 x 98.3 x 51.5 x 62.6 x
FCF Yield 1.47% 1.45% 1.71% 1.02% 1.94% 1.6%
Price to Book 4.59 x 3.52 x 5.77 x 11 x 8.96 x 7.19 x
Nbr of stocks (in thousands) 58,747 58,815 58,817 58,817 - -
Reference price 2 336.6 280.4 534.0 1,231 1,231 1,231
Announcement Date 07/06/21 28/05/22 25/05/23 - - -
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 19/10/20 07/06/21 28/05/22 25/05/23 - - -
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 05/02/21 07/06/21 10/08/21 12/11/21 11/02/22 09/08/22 10/11/22 07/02/23 25/05/23 05/08/23 - - -
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 19/10/20 07/06/21 28/05/22 25/05/23 - - -
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
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
1,231 INR
Average target price
1,313 INR
Spread / Average Target
+6.66%
Consensus
  1. Stock Market
  2. Equities
  3. BECTORFOOD Stock
  4. BECTORFOOD Stock
  5. Financials Mrs. Bectors Food Specialities Limited