Financials Betterware de México, S.A.P.I. de C.V.

Equities

BWMX

MX00BW020002

Department Stores

Market Closed - Nasdaq 16:30:01 2024-05-03 EDT 5-day change 1st Jan Change
17.08 USD +0.47% Intraday chart for Betterware de México, S.A.P.I. de C.V. -0.58% +22.53%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 423.4 23,390 15,912 4,631 10,741 10,741 -
Enterprise Value (EV) 1 423.4 23,390 16,248 4,631 8,732 15,394 15,394
P/E ratio 12.4 x 68.4 x 8.7 x 6.34 x 8.38 x 8.1 x 7.18 x
Yield - - - - - - -
Capitalization / Revenue 0.14 x 3.22 x 1.58 x 0.4 x 0.67 x 0.76 x 0.71 x
EV / Revenue 0.14 x 3.22 x 1.58 x 0.4 x 0.67 x 0.76 x 0.71 x
EV / EBITDA - 10.8 x 5.69 x 2.09 x 3.21 x 3.64 x 3.32 x
EV / FCF - 19.9 x 14.3 x 4.17 x 3.91 x 6.7 x 6.2 x
FCF Yield - 5.03% 7.01% 24% 25.6% 14.9% 16.1%
Price to Book - - 12.3 x - - - -
Nbr of stocks (in thousands) 2,192 34,451 37,033 37,033 36,961 36,961 -
Reference price 2 193.1 678.9 429.7 125.0 290.6 290.6 290.6
Announcement Date 20-05-04 21-02-18 22-02-10 23-02-23 24-02-22 - -
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 14,131 15,116
EBITDA 1 - 2,164 2,799 2,213 2,721 2,948 3,240
EBIT 1 - 2,120 2,717 1,855 2,346 2,560 2,831
Operating Margin - 29.2% 27.06% 16.13% 18.03% 18.11% 18.73%
Earnings before Tax (EBT) 1 - 881.1 2,678 1,213 1,431 1,870 2,243
Net income 1 - 338.4 1,827 735.1 1,049 1,340 1,514
Net margin - 4.66% 18.2% 6.39% 8.07% 9.48% 10.01%
EPS 2 15.63 9.930 49.41 19.73 28.20 35.88 40.47
Free Cash Flow 1 - 1,177 1,116 1,111 2,236 1,604 1,732
FCF margin - 16.21% 11.11% 9.66% 17.19% 11.35% 11.46%
FCF Conversion (EBITDA) - 54.38% 39.87% 50.22% 82.17% 54.42% 53.46%
FCF Conversion (Net income) - 347.77% 61.07% 151.17% 213.03% 119.71% 114.41%
Dividend per Share - - - - - - -
Announcement Date 20-05-04 21-02-18 22-02-10 23-02-23 24-02-22 - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q2 2021 Q3 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 2,594 2,362 2,182 1,869 3,243 3,158 3,229 3,269 3,220 3,124 3,402 3,484 3,458 3,379 3,690
EBITDA 1 746.9 708.4 420.8 547.8 595.3 503.5 566.3 659 717.4 529.4 819.5 755.7 746.4 672.4 774
EBIT 1 725.9 687.3 397.1 544.5 505.3 407.1 416.3 565.2 624.9 438.1 722 658.2 649.4 576.3 673.9
Operating Margin 27.98% 29.1% 18.2% 29.13% 15.58% 12.89% 12.89% 17.29% 19.41% 14.03% 21.22% 18.89% 18.78% 17.06% 18.26%
Earnings before Tax (EBT) 1 668.4 743.9 340.7 409.6 380.8 216.8 206.1 306 380.6 246.9 502 486.7 482.9 414.3 516.9
Net income 1 460.9 513.4 214 267.3 252 6.512 209.3 191.7 258.4 197 406.1 359.9 356.6 306.8 382.4
Net margin 17.76% 21.74% 9.81% 14.3% 7.77% 0.21% 6.48% 5.86% 8.02% 6.31% 11.94% 10.33% 10.31% 9.08% 10.36%
EPS 2 12.57 13.76 5.740 7.165 6.748 0.1700 5.620 5.150 6.940 5.280 10.90 9.650 9.550 8.210 10.23
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 21-08-05 21-10-28 22-02-10 22-04-28 22-07-28 22-10-27 23-02-23 23-04-27 23-07-27 23-10-26 24-02-22 - - - -
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - 335 - - 4,653 4,653
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - 0.1198 x - - 1.579 x 1.436 x
Free Cash Flow 1 - 1,177 1,116 1,111 2,236 1,604 1,732
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% 1.17% 1.26%
Announcement Date 20-05-04 21-02-18 22-02-10 23-02-23 24-02-22 - -
1MXN in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
290.6 MXN
Average target price
363.5 MXN
Spread / Average Target
+25.07%
Consensus
  1. Stock Market
  2. Equities
  3. BWMX Stock
  4. Financials Betterware de México, S.A.P.I. de C.V.