Company Valuation: BF Investment Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Capitalization 1 8,543 10,377 10,253 15,024 19,602 18,310
Change - 21.47% -1.2% 46.53% 30.48% -6.59%
Enterprise Value (EV) 1 7,680 9,346 7,915 12,010 15,717 13,538
Change - 21.7% -15.31% 51.74% 30.86% -13.86%
P/E ratio 5.92x 3.89x 5.18x 5.79x 4.52x 8.24x
PBR 0.5x 0.31x 0.25x 0.32x 0.32x 0.27x
PEG - 0x -0.2x 0.2x 0.1x -0.2x
Capitalization / Revenue 38.6x 63.2x 51.4x 48.1x 46.2x 29.5x
EV / Revenue 34.7x 57x 39.7x 38.5x 37x 21.8x
EV / EBITDA 49.3x 85.5x 50.6x 46.9x 43.3x 24.7x
EV / EBIT 49.7x 90x 52.8x 48x 43.9x 24.9x
EV / FCF 77.5x 1,470x 84.5x 81.5x 62.1x 41.6x
FCF Yield 1.29% 0.07% 1.18% 1.23% 1.61% 2.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 38.32 70.89 52.5 68.84 115.2 59.01
Distribution rate - - - - - -
Net sales 1 221.4 164.1 199.4 312.1 424.2 620.3
EBITDA 1 155.6 109.3 156.4 255.8 362.6 548.3
EBIT 1 154.5 103.8 150 250 357.6 544
Net income 1 1,443 2,670 1,978 2,593 4,337 2,223
Net Debt 1 -863.3 -1,031 -2,338 -3,014 -3,885 -4,772
Reference price 2 226.80 275.50 272.20 398.85 520.40 486.10
Nbr of stocks (in thousands) 37,668 37,668 37,668 37,668 37,668 37,668
Announcement Date 05/09/20 01/09/21 01/09/22 31/08/23 08/07/24 07/07/25
1INR in Million2INR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17Cr
26.93x6.99x17.33x1.94% 17TCr
17.51x - - 2.43% 13TCr
31.91x15.57x28.3x3.34% 8.48TCr
16.11x6.78x - 1.7% 8.1TCr
5.52x5.39x5.48x2.42% 4.85TCr
13.36x1.83x5.7x1.3% 4.32TCr
13.57x5.36x - 2.49% 3.57TCr
16.92x5.27x18.08x2.11% 2.73TCr
Average 17.73x 6.74x 14.98x 2.22% 6.86TCr
Weighted average by Cap. 20.36x 7.62x 16.99x 2.24%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. BFINVEST Stock
  4. Valuation BF Investment Limited