BIKAJI FOODS INTERNATIONAL LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 545 INR | -0.22% |
|
+3.65% | -0.21% |
Valuation
| Fiscal Period: March | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 90,472 | 136,446 | - | - |
| Enterprise Value (EV) 1 | 90,472 | 134,474 | 132,710 | 131,037 |
| P/E ratio | 70.5 x | 54.8 x | 50.8 x | 42.4 x |
| Yield | 0.21% | 0.27% | 0.41% | 0.37% |
| Capitalization / Revenue | 4.6 x | 5.87 x | 5.08 x | 4.35 x |
| EV / Revenue | 4.6 x | 5.79 x | 4.94 x | 4.18 x |
| EV / EBITDA | 42.4 x | 35.9 x | 33.1 x | 28.1 x |
| EV / FCF | 101 x | 64.1 x | 61.3 x | 50.2 x |
| FCF Yield | 0.99% | 1.56% | 1.63% | 1.99% |
| Price to Book | 9.49 x | 11.7 x | 9.93 x | 8.4 x |
| Nbr of stocks (in thousands) | 249,510 | 250,382 | - | - |
| Reference price 2 | 362.6 | 545.0 | 545.0 | 545.0 |
| Announcement Date | 5/23/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 19,661 | 23,241 | 26,841 | 31,346 |
| EBITDA 1 | - | 2,136 | 3,745 | 4,011 | 4,666 |
| EBIT 1 | - | 1,665 | 3,110 | 3,471 | 4,147 |
| Operating Margin | - | 8.47% | 13.38% | 12.93% | 13.23% |
| Earnings before Tax (EBT) 1 | - | 1,706 | 3,229 | 3,681 | 4,450 |
| Net income 1 | 779.5 | 1,285 | 2,485 | 2,703 | 3,247 |
| Net margin | - | 6.54% | 10.69% | 10.07% | 10.36% |
| EPS 2 | 3.150 | 5.140 | 9.940 | 10.72 | 12.84 |
| Free Cash Flow 1 | - | 896.7 | 2,096 | 2,163 | 2,612 |
| FCF margin | - | 4.56% | 9.02% | 8.06% | 8.33% |
| FCF Conversion (EBITDA) | - | 41.98% | 55.99% | 53.93% | 55.98% |
| FCF Conversion (Net income) | - | 69.76% | 84.37% | 80.02% | 80.46% |
| Dividend per Share 2 | - | 0.7500 | 1.450 | 2.250 | 2.033 |
| Announcement Date | 9/3/22 | 5/23/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 4,623 | 4,821 | 6,078 | 6,235 | 5,896 |
| EBITDA 1 | - | 618.4 | 657.8 | 821 | 805 | 1,609 |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | 330.6 | 377.1 | - | 531.7 | 500 | 1,108 |
| Net margin | - | 8.16% | - | 8.75% | 8.02% | 18.79% |
| EPS | 1.320 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/25/23 | 5/23/23 | 8/1/23 | - | - | - |
1INR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | 1,972 | 3,736 | 5,409 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | 897 | 2,097 | 2,163 | 2,612 |
| ROE (net income / shareholders' equity) | - | 14.5% | 23.2% | 21.2% | 22.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | - | 38.20 | 46.50 | 54.90 | 64.90 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 865 | 879 | 689 | 755 |
| Capex / Sales | - | 4.4% | 3.78% | 2.57% | 2.41% |
| Announcement Date | 9/3/22 | 5/23/23 | - | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
545
INR
Average target price
627.4
INR
Spread / Average Target
+15.13%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -0.21% | 1.64B | |
| -0.91% | 279B | |
| -1.73% | 95.55B | |
| +11.05% | 41.87B | |
| +1.98% | 41.83B | |
| +9.36% | 40.22B | |
| -14.68% | 30.47B | |
| -5.92% | 28.96B | |
| +15.29% | 25.89B | |
| -4.40% | 23.96B |
- Stock Market
- Equities
- BIKAJI Stock
- Financials Bikaji Foods International Limited
