Company Valuation: Mrs. Bectors Food Specialities Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 19,774 16,489 31,406 65,564 89,727 68,185 - -
Change - -16.61% 90.47% 108.76% 36.85% -24.01% - -
Enterprise Value (EV) 1 19,774 16,489 31,858 66,742 88,686 66,378 65,816 64,481
Change - -16.61% 93.21% 109.5% 32.88% -25.15% -0.85% -2.03%
P/E ratio 26.9x 28.8x 34.9x 46.7x 61.5x 48.6x 36.6x 28.6x
PBR 4.59x 3.52x 5.77x 9.88x 7.69x 5.36x 4.81x 4.23x
PEG - -1.3x 0.6x 0.8x -209.54x -12.77x 1.1x 1x
Capitalization / Revenue 2.25x 1.67x 2.31x 4.04x 4.79x 3.33x 2.86x 2.51x
EV / Revenue 2.25x 1.67x 2.34x 4.11x 4.73x 3.24x 2.76x 2.38x
EV / EBITDA 14x 13.5x 18.2x 27.5x 35.3x 25.6x 20.2x 16.6x
EV / EBIT 20.5x 21.5x 26.1x 36.9x 50.5x 39.6x 30.3x 23.5x
EV / FCF 67.9x 68.8x 58.3x -108x -91.2x 133x 46.6x 35.8x
FCF Yield 1.47% 1.45% 1.71% -0.93% -1.1% 0.75% 2.14% 2.79%
Dividend per Share 2 0.48 0.5 0.6 0.4 1.2 0.96 1.4 1.94
Rate of return 0.71% 0.89% 0.56% 0.18% 0.41% 0.43% 0.63% 0.87%
EPS 2 2.504 1.944 3.062 4.77 4.756 4.575 6.068 7.786
Distribution rate 19.2% 25.7% 19.6% 8.39% 25.2% 21% 23.1% 24.9%
Net sales 1 8,807 9,882 13,621 16,239 18,739 20,476 23,865 27,147
EBITDA 1 1,412 1,225 1,752 2,424 2,515 2,594 3,258 3,883
EBIT 1 964.7 765.3 1,219 1,810 1,756 1,678 2,170 2,746
Net income 1 722.8 571.4 900.7 1,404 1,432 1,404 1,862 2,391
Net Debt 1 - - 452.6 1,178 -1,041 -1,806 -2,369 -3,704
Reference price 2 67.32 56.07 106.79 222.94 292.28 222.29 222.29 222.29
Nbr of stocks (in thousands) 2,93,733 2,94,077 2,94,087 2,94,087 3,06,991 3,06,737 - -
Announcement Date 07/06/21 28/05/22 25/05/23 30/05/24 29/05/25 - - -
1INR in Million2INR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
48.59x3.24x25.59x0.43% 75Cr
58.19x7.56x39.93x1.33% 1.63TCr
21.73x3.64x14.61x0.37% 614.19Cr
14.49x1.14x8.38x3.58% 353.77Cr
11.71x0.79x6.95x2.86% 161.33Cr
7.53x0.69x3.95x - 116.55Cr
3.46x - - 1.41% 56Cr
19.11x - - 4.49% 22Cr
Average 23.10x 2.84x 16.57x 2.07% 379.04Cr
Weighted average by Cap. 39.75x 5.22x 27.30x 1.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. BECTORFOOD Stock
  4. Valuation Mrs. Bectors Food Specialities Limited