Stock SAM * THE BOSTON BEER COMPANY, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials The Boston Beer Company, Inc. Mexican S.E.

Equities

SAM *

US1005571070

Brewers

End-of-day quote Mexican S.E.
Other stock markets
 23:00:00 11/06/2024 BST 		5-day change 1st Jan Change
5,302 MXN -12.90% Intraday chart for The Boston Beer Company, Inc. 0.00% -10.37%
06-05 Green Thumb Reportedly Explores Merger with Boston Beer CI
06-05 Boston Beer's Stock Decline Presents 'More Balanced Risk/Reward,' Morgan Stanley Says MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,522 12,097 6,275 4,022 4,175 3,598 - -
Enterprise Value (EV) 1 4,485 11,934 6,248 3,841 3,876 3,343 3,279 3,197
P/E ratio 41.4 x 64.2 x 440 x 60.6 x 55.7 x 29.7 x 24.4 x 20.2 x
Yield - - - - - - - -
Capitalization / Revenue 3.62 x 6.97 x 3.05 x 1.92 x 2.08 x 1.76 x 1.7 x 1.62 x
EV / Revenue 3.59 x 6.87 x 3.04 x 1.84 x 1.93 x 1.63 x 1.55 x 1.44 x
EV / EBITDA 21.2 x 38.5 x 78 x 19.3 x 18.5 x 13.3 x 11.5 x 9.72 x
EV / FCF 52.8 x 105 x -74.9 x 35.1 x 19.3 x 38.4 x 23.9 x 20.3 x
FCF Yield 1.9% 0.95% -1.33% 2.85% 5.19% 2.6% 4.19% 4.92%
Price to Book 6.21 x 12.7 x 6.51 x 3.8 x 3.88 x 3.4 x 3.05 x 2.73 x
Nbr of stocks (in thousands) 11,912 12,128 12,193 12,204 12,080 11,795 - -
Reference price 2 379.6 997.4 514.7 329.5 345.6 305.0 305.0 305.0
Announcement Date 19/02/20 17/02/21 16/02/22 15/02/23 27/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,250 1,736 2,058 2,090 2,009 2,046 2,117 2,216
EBITDA 1 211.2 309.9 80.09 199.2 210 252.2 286.1 328.8
EBIT 1 154.9 244.2 7.997 90.79 119.4 162.8 197.3 236.5
Operating Margin 12.39% 14.06% 0.39% 4.34% 5.94% 7.96% 9.32% 10.67%
Earnings before Tax (EBT) 1 144.4 244.2 6.909 91.44 109.6 174.4 202.9 237.4
Net income 1 110 192 14.55 67.26 76.25 123.6 148.2 174.8
Net margin 8.8% 11.05% 0.71% 3.22% 3.8% 6.04% 7% 7.89%
EPS 2 9.160 15.53 1.170 5.440 6.210 10.27 12.49 15.07
Free Cash Flow 1 85.01 113.4 -83.39 109.4 201.1 86.98 137.4 157.2
FCF margin 6.8% 6.53% -4.05% 5.23% 10.01% 4.25% 6.49% 7.1%
FCF Conversion (EBITDA) 40.25% 36.6% - 54.89% 95.76% 34.49% 48.02% 47.82%
FCF Conversion (Net income) 77.25% 59.08% - 162.59% 263.69% 70.36% 92.73% 89.98%
Dividend per Share 2 - - - - - - - -
Announcement Date 19/02/20 17/02/21 16/02/22 15/02/23 27/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 348.1 430.1 616.2 596.5 447.5 410 603.3 601.6 393.7 426.1 605.1 611.6 409.5 441.1 630.5
EBITDA 1 -53.79 17.48 91.66 87.5 3.785 7.971 100.1 102.8 -2.909 38.76 105.1 104.3 5.624 43.81 119.6
EBIT 1 -72.93 -2.154 71.38 66.65 -16.81 -13.94 78.37 61.5 -25.93 15.35 82.89 81.93 -13.94 22.97 97.01
Operating Margin -20.95% -0.5% 11.58% 11.17% -3.76% -3.4% 12.99% 10.22% -6.59% 3.6% 13.7% 13.4% -3.4% 5.21% 15.39%
Earnings before Tax (EBT) 1 -73.28 -2.287 70.87 38.23 -15.38 -12.4 80.1 64.07 -22.18 18.81 87.31 82.58 -11.61 25.76 102.2
Net income 1 -51.79 -1.955 53.35 27.29 -11.42 -8.956 58.04 45.3 -18.12 12.6 61.57 59.44 -9.017 15.51 72.39
Net margin -14.88% -0.45% 8.66% 4.57% -2.55% -2.18% 9.62% 7.53% -4.6% 2.96% 10.17% 9.72% -2.2% 3.52% 11.48%
EPS 2 -4.220 -0.1600 4.310 2.210 -0.9300 -0.7300 4.720 3.700 -1.490 1.040 5.072 5.013 -0.8740 1.333 5.944
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 16/02/22 21/04/22 21/07/22 20/10/22 15/02/23 27/04/23 27/07/23 26/10/23 27/02/24 25/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 36.7 163 26.9 181 298 255 319 401
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 85 113 -83.4 109 201 87 137 157
ROE (net income / shareholders' equity) 18.4% 22.7% 1.5% 8.88% 7.1% 11.1% 13% 14%
ROA (Net income/ Total Assets) 13% 15.8% 1.05% 6.49% 5.35% 8.2% 10% 11.1%
Assets 1 847 1,216 1,383 1,036 1,425 1,508 1,478 1,574
Book Value Per Share 2 61.10 78.60 79.10 86.80 89.10 89.80 100.0 112.0
Cash Flow per Share 2 15.00 20.60 5.190 16.20 21.60 18.20 21.10 23.30
Capex 1 93.2 140 148 90.6 64.1 98 104 109
Capex / Sales 7.46% 8.06% 7.19% 4.33% 3.19% 4.79% 4.92% 4.91%
Announcement Date 19/02/20 17/02/21 16/02/22 15/02/23 27/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for The Boston Beer Company, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
16
Last Close Price
305 USD
Average target price
322.4 USD
Spread / Average Target
+5.69%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Brewers

1st Jan change Capi.
ANHEUSER-BUSCH INBEV SA/NV Stock Anheuser-Busch InBev SA/NV
-7.36% 118B
HEINEKEN N.V. Stock Heineken N.V.
-1.78% 54.52B
CONSTELLATION BRANDS, INC. Stock Constellation Brands, Inc.
+6.42% 46.92B
AMBEV S.A. Stock Ambev S.A.
-16.90% 32.32B
HEINEKEN HOLDING N.V. Stock Heineken Holding N.V.
-3.85% 22.32B
ASAHI GROUP HOLDINGS, LTD. Stock Asahi Group Holdings, Ltd.
+7.93% 17.87B
CARLSBERG A/S Stock Carlsberg A/S
-1.32% 16.91B
BUDWEISER BREWING COMPANY APAC LIMITED Stock Budweiser Brewing Company APAC Limited
-37.07% 15.53B
TSINGTAO BREWERY COMPANY LIMITED Stock Tsingtao Brewery Company Limited
-0.57% 11.47B
Other Brewers
  1. Stock Market
  2. Equities
  3. SAM Stock
  4. SAM * Stock
  5. Financials The Boston Beer Company, Inc.