Valuation Consolidated Bakeries (Jamaica) Limited

Stocks

End-of-day quote JAMAICA STOCK EXCHANGE 2026-10-29			5-day change	1st Jan Change
1.400 ^JMD	-9.68%		-12.50%	-23.91%

08-13	Consolidated Bakeries Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Consolidated Bakeries Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	309.6	267.3	400.9	423.1	429.8	409.8
Change	-	-13.67%	50%	5.56%	1.58%	-4.66%
Enterprise Value (EV) ¹	397.9	410.8	488.5	631.3	682.3	643.1
Change	-	3.26%	18.9%	29.24%	8.07%	-5.73%
P/E	-21.5x	-15.2x	28.9x	32.6x	-35.8x	62.9x
PBR	0.45x	0.39x	0.58x	0.6x	0.27x	0.26x
PEG	-	-0.7x	-0x	-4.97x	0x	-0x
Capitalization / Revenue	0.31x	0.25x	0.29x	0.28x	0.27x	0.25x
EV / Revenue	0.4x	0.38x	0.36x	0.42x	0.43x	0.39x
EV / EBITDA	10.9x	12.9x	7.27x	8.58x	19.9x	8.29x
EV / EBIT	143x	-405x	15.5x	19.5x	-85.8x	27.2x
EV / FCF	-15.5x	-8.58x	9.59x	-6.43x	-9.49x	42.1x
FCF Yield	-6.46%	-11.7%	10.4%	-15.5%	-10.5%	2.37%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0648	-0.0792	0.0623	0.0583	-0.0539	0.0292
Distribution rate	-	-	-	-	-	-
Net sales ¹	994	1,080	1,366	1,515	1,599	1,650
EBITDA ¹	36.53	31.92	67.17	73.56	34.28	77.58
EBIT ¹	2.783	-1.015	31.6	32.35	-7.956	23.67
Net income ¹	-14.42	-17.64	13.88	12.97	-12.01	6.511
Net Debt ¹	88.32	143.6	87.61	208.2	252.4	233.4
Reference price ²	1.390	1.200	1.800	1.900	1.930	1.840
Nbr of stocks (in thousands)	222,709	222,709	222,709	222,709	222,709	222,709
Announcement Date	4/28/21	5/6/22	4/3/23	4/4/24	6/10/25	4/7/26

¹JMD in Million²JMD

Estimates