BETTERWARE DE MÉXICO, S.A.P.I. DE C.V. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.61 USD | -0.95% |
|
-1.55% | +4.81% |
| 06/06 | Betterware de México, S.A.P.I. de C.V.(NYSE:BWMX) dropped from NASDAQ Composite Index | CI |
| 28/05 | Betterware de Mexico to Transfer Listing to NYSE | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 423.4 | 23,390 | 15,912 | 4,631 | 8,732 | 9,940 | - |
| Enterprise Value (EV) 1 | 423.4 | 23,390 | 16,248 | 4,631 | 8,732 | 14,593 | 14,593 |
| P/E ratio | 12.4 x | 68.4 x | 8.7 x | 6.34 x | 8.38 x | 7.61 x | 6.65 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.14 x | 3.22 x | 1.58 x | 0.4 x | 0.67 x | 0.71 x | 0.66 x |
| EV / Revenue | 0.14 x | 3.22 x | 1.62 x | 0.4 x | 0.67 x | 1.04 x | 0.97 x |
| EV / EBITDA | - | 10.8 x | 5.81 x | 2.09 x | 3.21 x | 5.02 x | 4.53 x |
| EV / FCF | - | 19.9 x | 14.6 x | 4.17 x | 3.91 x | 9.49 x | 8.55 x |
| FCF Yield | - | 5.03% | 6.87% | 24% | 25.6% | 10.5% | 11.7% |
| Price to Book | - | - | 12.3 x | - | - | - | - |
| Nbr of stocks (in thousands) | 2,192 | 34,451 | 37,033 | 37,033 | 36,961 | 37,244 | - |
| Reference price 2 | 193.1 | 678.9 | 429.7 | 125.0 | 236.2 | 266.9 | 266.9 |
| Announcement Date | 04/05/20 | 18/02/21 | 10/02/22 | 23/02/23 | 22/02/24 | - | - |
1MXN in Million2MXN
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,085 | 7,260 | 10,040 | 11,499 | 13,010 | 14,081 | 15,064 |
| EBITDA 1 | - | 2,164 | 2,799 | 2,213 | 2,721 | 2,908 | 3,220 |
| EBIT 1 | - | 2,120 | 2,717 | 1,855 | 2,346 | 2,520 | 2,811 |
| Operating Margin | - | 29.2% | 27.06% | 16.13% | 18.03% | 17.9% | 18.66% |
| Earnings before Tax (EBT) 1 | - | 881.1 | 2,678 | 1,213 | 1,431 | 1,831 | 2,222 |
| Net income 1 | - | 338.4 | 1,827 | 735.1 | 1,049 | 1,310 | 1,501 |
| Net margin | - | 4.66% | 18.2% | 6.39% | 8.07% | 9.3% | 9.96% |
| EPS 2 | 15.63 | 9.930 | 49.41 | 19.73 | 28.20 | 35.08 | 40.12 |
| Free Cash Flow 1 | - | 1,177 | 1,116 | 1,111 | 2,236 | 1,537 | 1,706 |
| FCF margin | - | 16.21% | 11.11% | 9.66% | 17.19% | 10.92% | 11.33% |
| FCF Conversion (EBITDA) | - | 54.38% | 39.87% | 50.22% | 82.17% | 52.86% | 52.99% |
| FCF Conversion (Net income) | - | 347.77% | 61.07% | 151.17% | 213.03% | 117.34% | 113.67% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 04/05/20 | 18/02/21 | 10/02/22 | 23/02/23 | 22/02/24 | - | - |
1MXN in Million2MXN
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,182 | 1,869 | 3,243 | 3,158 | 3,229 | 3,269 | 3,220 | 3,124 | 3,402 | 3,603 | 3,427 | 3,370 | 3,681 |
| EBITDA 1 | 420.8 | 547.8 | 595.3 | 503.5 | 566.3 | 659 | 717.4 | 529.4 | 819.5 | 755.4 | 731.9 | 653.4 | 768 |
| EBIT 1 | 397.1 | 544.5 | 505.3 | 407.1 | 416.3 | 565.2 | 624.9 | 438.1 | 722 | 660 | 634.9 | 556.8 | 667.9 |
| Operating Margin | 18.2% | 29.13% | 15.58% | 12.89% | 12.89% | 17.29% | 19.41% | 14.03% | 21.22% | 18.32% | 18.53% | 16.52% | 18.14% |
| Earnings before Tax (EBT) 1 | 340.7 | 409.6 | 380.8 | 216.8 | 206.1 | 306 | 380.6 | 246.9 | 502 | 456.5 | 468.4 | 394.8 | 510.9 |
| Net income 1 | 214 | 267.3 | 252 | 6.512 | 209.3 | 191.7 | 258.4 | 197 | 406.1 | 294.1 | 345.6 | 292.3 | 377.9 |
| Net margin | 9.81% | 14.3% | 7.77% | 0.21% | 6.48% | 5.86% | 8.02% | 6.31% | 11.94% | 8.17% | 10.08% | 8.67% | 10.27% |
| EPS 2 | 5.740 | 7.165 | 6.748 | 0.1700 | 5.620 | 5.150 | 6.940 | 5.280 | 10.90 | 7.900 | 9.260 | 7.820 | 10.11 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/02/22 | 28/04/22 | 28/07/22 | 27/10/22 | 23/02/23 | 27/04/23 | 27/07/23 | 26/10/23 | 22/02/24 | 25/04/24 | - | - | - |
1MXN in Million2MXN
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 335 | - | - | 4,653 | 4,653 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 0.1198 x | - | - | 1.6 x | 1.445 x |
| Free Cash Flow 1 | - | 1,177 | 1,116 | 1,111 | 2,236 | 1,537 | 1,706 |
| ROE (net income / shareholders' equity) | - | - | 163% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | 37.3% | - | - | - | - |
| Assets 1 | - | - | 4,899 | - | - | - | - |
| Book Value Per Share | - | - | 34.90 | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 714 | 421 | 170 | 131 | 166 | 191 |
| Capex / Sales | - | 9.83% | 4.2% | 1.48% | 1.01% | 1.18% | 1.27% |
| Announcement Date | 04/05/20 | 18/02/21 | 10/02/22 | 23/02/23 | 22/02/24 | - | - |
1MXN in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
266.9
MXN
Average target price
388.8
MXN
Spread / Average Target
+45.66%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.81% | 54Cr | |
| +27.19% | 2,01100Cr | |
| -10.56% | 3.95TCr | |
| +29.40% | 3.75TCr | |
| +13.13% | 988.93Cr | |
| +26.87% | 743.55Cr | |
| -27.23% | 689.67Cr | |
| -14.54% | 642.94Cr | |
| +1.43% | 604.68Cr | |
| +22.83% | 584.05Cr |
- Stock Market
- Equities
- BWMX Stock
- Financials Betterware de México, S.A.P.I. de C.V.
