investorscraft@gmail.com

Intrinsic ValueBetterware de México, S.A.P.I. de C.V. (BWMX)

Previous Close$13.40
Intrinsic Value
Upside potential
Previous Close
$13.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Betterware de México operates in the direct-to-consumer retail sector, specializing in home organization, kitchenware, and household products. The company leverages a hybrid sales model combining direct selling through independent distributors with e-commerce platforms, targeting middle-income households in Mexico. Its product portfolio includes durable, functional, and aesthetically designed items, catering to everyday needs while emphasizing affordability. The company holds a strong position in Mexico’s non-essential retail segment, competing with both traditional brick-and-mortar stores and digital marketplaces. Betterware’s asset-light distribution strategy and localized supply chain enhance its agility in responding to regional demand shifts. The direct-selling network fosters customer loyalty and recurring revenue, though it faces challenges from macroeconomic volatility and rising competition in the e-commerce space. By focusing on product innovation and distributor incentives, the company maintains its relevance in a fragmented market.

Revenue Profitability And Efficiency

Betterware reported revenue of MXN 14.1 billion for FY 2024, with net income of MXN 711.7 million, reflecting a net margin of approximately 5%. Operating cash flow stood at MXN 1.82 billion, indicating robust cash generation relative to earnings. Capital expenditures of MXN 222.3 million suggest disciplined reinvestment, aligning with the company’s asset-light model. The diluted EPS of MXN 19.07 underscores efficient earnings distribution across its 37.3 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin direct-selling model, which minimizes inventory overhead. Operating cash flow coverage of net income at 2.6x highlights strong liquidity conversion. However, elevated total debt of MXN 5.17 billion warrants scrutiny, though it is partially offset by MXN 296.6 million in cash reserves. Capital efficiency metrics remain stable, with modest capex supporting growth without straining balance sheet flexibility.

Balance Sheet And Financial Health

Betterware’s balance sheet shows a leveraged position, with total debt exceeding cash holdings by a significant margin. The debt-to-equity ratio appears elevated, though the company’s consistent operating cash flow provides a cushion for servicing obligations. Liquidity is adequate, with no immediate refinancing risks evident. The financial structure prioritizes growth funding over conservatism, which may amplify sensitivity to interest rate fluctuations or demand downturns.

Growth Trends And Dividend Policy

Revenue growth trends have been steady, supported by product diversification and distributor network expansion. The company’s dividend payout of MXN 26.74 per share signals a shareholder-friendly approach, though sustainability depends on maintaining cash flow stability. Future growth may hinge on scaling e-commerce penetration and optimizing distributor productivity, particularly in underserved regions. Dividend yields remain attractive, aligning with investor expectations for income-generating equities in emerging markets.

Valuation And Market Expectations

Trading at a P/E ratio derived from its MXN 19.07 EPS, Betterware’s valuation reflects market confidence in its niche positioning and cash flow resilience. Investors likely price in moderate growth expectations, balancing Mexico’s consumer spending recovery against competitive pressures. The stock’s performance may correlate closely with macroeconomic indicators influencing discretionary purchases, such as inflation and wage trends.

Strategic Advantages And Outlook

Betterware’s strategic advantages include its entrenched distributor network and localized supply chain, which reduce dependency on third-party retailers. The outlook remains cautiously optimistic, with potential upside from digital adoption and cost containment. Risks include currency volatility and shifts in consumer preferences toward cheaper alternatives. Execution on operational efficiency and debt management will be critical to sustaining long-term competitiveness.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount