G

Grupo Bafar SAB de CV
BMV:BAFARB

Watchlist Manager
Grupo Bafar SAB de CV
BMV:BAFARB
Watchlist
Price: 100 MXN Market Closed
Market Cap: 31.3B MXN
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+31%
5Y
+97%
10Y
+220%
Operating Income
+
3Y
+85%
5Y
+193%
10Y
+570%
Net Income
+
3Y
+114%
5Y
+404%
10Y
+1 562%

Earnings Waterfall
Grupo Bafar SAB de CV

Revenue
30.7B MXN
Cost of Revenue
-21.3B MXN
Gross Profit
9.3B MXN
Operating Expenses
-4.7B MXN
Operating Income
4.6B MXN
Other Expenses
-1.9B MXN
Net Income
2.7B MXN

Income Statement
Grupo Bafar SAB de CV

Rotate your device to view
Income Statement
Currency: MXN
Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
11
10
10
11
8
9
12
14
17
17
16
22
25
28
30
31
33
34
37
25
28
32
35
40
60
62
62
46
42
39
36
34
43
36
34
87
90
92
96
116
138
164
185
115
124
118
100
146
107
91
81
144
109
108
116
107
71
89
109
241
158
202
264
382
423
439
429
480
482
512
532
504
439
422
426
529
536
549
551
601
581
585
589
665
702
718
772
870
939
0
Revenue
2 228
N/A
2 262
+1%
2 325
+3%
2 276
-2%
2 488
+9%
2 604
+5%
2 811
+8%
2 846
+1%
3 110
+9%
3 295
+6%
3 450
+5%
3 408
-1%
3 630
+7%
3 729
+3%
3 799
+2%
3 738
-2%
4 034
+8%
4 150
+3%
4 257
+3%
4 319
+1%
4 394
+2%
4 497
+2%
4 570
+2%
4 776
+5%
4 964
+4%
5 074
+2%
5 195
+2%
5 231
+1%
5 347
+2%
5 479
+2%
5 641
+3%
5 895
+5%
5 995
+2%
6 070
+1%
6 159
+1%
6 362
+3%
6 487
+2%
6 755
+4%
7 043
+4%
7 372
+5%
7 613
+3%
7 885
+4%
8 033
+2%
8 059
+0%
8 230
+2%
8 423
+2%
8 745
+4%
9 126
+4%
9 394
+3%
9 596
+2%
9 671
+1%
9 709
+0%
9 852
+1%
10 183
+3%
10 690
+5%
11 208
+5%
11 584
+3%
11 843
+2%
12 211
+3%
12 736
+4%
13 086
+3%
13 425
+3%
13 642
+2%
13 864
+2%
14 293
+3%
14 793
+3%
15 153
+2%
15 273
+1%
15 646
+2%
15 537
-1%
15 665
+1%
16 272
+4%
16 747
+3%
17 946
+7%
19 014
+6%
20 697
+9%
22 076
+7%
23 371
+6%
24 466
+5%
24 824
+1%
25 135
+1%
25 263
+1%
25 339
+0%
25 599
+1%
26 099
+2%
26 606
+2%
27 524
+3%
28 491
+4%
29 614
+4%
30 680
+4%
Gross Profit
Cost of Revenue
(1 510)
(1 535)
(1 595)
(1 559)
(1 671)
(1 763)
(1 901)
(1 965)
(2 150)
(2 275)
(2 349)
(2 309)
(2 448)
(2 477)
(2 526)
(2 416)
(2 599)
(2 701)
(2 749)
(2 827)
(2 864)
(2 888)
(2 936)
(3 078)
(3 222)
(3 338)
(3 441)
(3 488)
(3 537)
(3 622)
(3 764)
(3 934)
(4 103)
(4 132)
(4 267)
(4 318)
(4 566)
(4 846)
(5 104)
(5 489)
(5 725)
(5 922)
(5 980)
(5 851)
(5 995)
(6 164)
(6 456)
(6 720)
(6 959)
(7 103)
(7 144)
(7 112)
(7 154)
(7 355)
(7 682)
(8 110)
(8 353)
(8 493)
(8 645)
(9 040)
(9 272)
(9 464)
(9 604)
(9 763)
(10 027)
(10 405)
(10 653)
(10 742)
(10 913)
(10 906)
(11 089)
(11 427)
(11 735)
(12 589)
(13 454)
(15 108)
(16 409)
(17 521)
(18 368)
(18 588)
(18 691)
(18 540)
(18 263)
(17 892)
(17 916)
(18 067)
(18 766)
(19 571)
(20 611)
(21 338)
Gross Profit
719
N/A
727
+1%
730
+0%
717
-2%
817
+14%
841
+3%
909
+8%
880
-3%
960
+9%
1 020
+6%
1 101
+8%
1 099
0%
1 182
+8%
1 252
+6%
1 273
+2%
1 322
+4%
1 435
+9%
1 449
+1%
1 507
+4%
1 491
-1%
1 530
+3%
1 608
+5%
1 634
+2%
1 698
+4%
1 742
+3%
1 736
0%
1 754
+1%
1 743
-1%
1 809
+4%
1 857
+3%
1 876
+1%
1 961
+5%
1 892
-4%
1 938
+2%
1 892
-2%
2 044
+8%
1 922
-6%
1 910
-1%
1 939
+2%
1 883
-3%
1 889
+0%
1 963
+4%
2 053
+5%
2 208
+8%
2 235
+1%
2 258
+1%
2 289
+1%
2 406
+5%
2 436
+1%
2 493
+2%
2 527
+1%
2 597
+3%
2 698
+4%
2 828
+5%
3 008
+6%
3 098
+3%
3 231
+4%
3 350
+4%
3 567
+6%
3 696
+4%
3 814
+3%
3 961
+4%
4 037
+2%
4 101
+2%
4 266
+4%
4 389
+3%
4 500
+3%
4 531
+1%
4 733
+4%
4 631
-2%
4 575
-1%
4 845
+6%
5 011
+3%
5 357
+7%
5 561
+4%
5 589
+1%
5 667
+1%
5 851
+3%
6 098
+4%
6 236
+2%
6 444
+3%
6 723
+4%
7 075
+5%
7 707
+9%
8 184
+6%
8 539
+4%
8 758
+3%
8 920
+2%
9 003
+1%
9 342
+4%
Operating Income
Operating Expenses
(512)
(525)
(532)
(514)
(593)
(611)
(659)
(628)
(696)
(747)
(826)
(827)
(891)
(945)
(966)
(1 014)
(1 108)
(1 116)
(1 172)
(1 186)
(1 225)
(1 298)
(1 296)
(1 325)
(1 365)
(1 381)
(1 401)
(1 438)
(1 482)
(1 520)
(1 553)
(1 598)
(1 522)
(1 555)
(1 510)
(1 643)
(1 514)
(1 487)
(1 492)
(1 456)
(1 400)
(1 432)
(1 500)
(1 659)
(1 681)
(1 677)
(1 682)
(1 728)
(1 756)
(1 804)
(1 834)
(1 907)
(1 989)
(2 110)
(2 258)
(2 316)
(2 428)
(2 531)
(2 692)
(2 814)
(2 871)
(2 943)
(2 950)
(2 973)
(3 139)
(3 243)
(3 348)
(3 285)
(3 188)
(3 057)
(2 892)
(3 426)
(3 074)
(3 229)
(3 370)
(3 589)
(3 257)
(3 355)
(3 526)
(4 216)
(3 716)
(3 466)
(3 666)
(5 115)
(4 313)
(4 516)
(4 602)
(5 864)
(4 539)
(4 730)
Selling, General & Administrative
(514)
(527)
(534)
(514)
(591)
(609)
(658)
(628)
(696)
(747)
(826)
(827)
(891)
(945)
(966)
(1 013)
(1 108)
(1 116)
(1 172)
(1 186)
(1 225)
(1 298)
(1 296)
(1 324)
(1 365)
(1 381)
(1 401)
(1 438)
(1 482)
(1 520)
(1 553)
(1 598)
(1 522)
(1 555)
(1 510)
(1 644)
(1 514)
(1 487)
(1 492)
(1 343)
(1 402)
(1 434)
(1 504)
(1 527)
(1 682)
(1 679)
(1 683)
(1 565)
(1 756)
(1 804)
(1 834)
(1 721)
(1 994)
(2 116)
(2 264)
(2 088)
(2 435)
(2 535)
(2 693)
(2 551)
(2 850)
(2 924)
(2 945)
(2 710)
(3 217)
(3 320)
(3 408)
(3 024)
(3 393)
(3 269)
(3 275)
(3 130)
(3 293)
(3 441)
(3 457)
(3 226)
(3 731)
(3 882)
(4 085)
(4 120)
(4 724)
(4 821)
(5 022)
(5 077)
(5 337)
(5 560)
(5 647)
(5 859)
(6 351)
(6 591)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(113)
0
0
0
(132)
0
0
0
0
0
0
0
(186)
0
0
0
(228)
0
0
0
(263)
0
0
0
(263)
0
0
0
(261)
0
0
0
(296)
0
0
0
(363)
0
0
0
(524)
0
0
0
(468)
0
0
0
(518)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
3
0
1
2
1
(164)
0
0
1
0
5
5
5
0
6
3
2
0
(21)
(20)
(4)
0
78
77
60
0
206
212
382
0
219
212
87
0
474
527
558
428
1 008
1 356
1 356
430
1 024
1 044
1 045
513
1 813
1 861
Operating Income
206
N/A
202
-2%
198
-2%
203
+3%
225
+11%
231
+3%
250
+8%
253
+1%
264
+4%
273
+3%
276
+1%
272
-1%
291
+7%
307
+6%
307
0%
308
+0%
327
+6%
333
+2%
336
+1%
306
-9%
305
0%
310
+1%
338
+9%
373
+10%
377
+1%
355
-6%
353
-1%
305
-14%
327
+7%
338
+3%
324
-4%
363
+12%
370
+2%
383
+3%
382
0%
401
+5%
407
+2%
423
+4%
447
+6%
427
-4%
488
+14%
531
+9%
552
+4%
549
-1%
554
+1%
581
+5%
606
+4%
678
+12%
680
+0%
689
+1%
694
+1%
690
0%
710
+3%
718
+1%
750
+4%
782
+4%
802
+3%
819
+2%
876
+7%
881
+1%
944
+7%
1 018
+8%
1 088
+7%
1 128
+4%
1 127
0%
1 146
+2%
1 152
+1%
1 246
+8%
1 545
+24%
1 574
+2%
1 683
+7%
1 419
-16%
1 938
+37%
2 128
+10%
2 191
+3%
2 000
-9%
2 411
+21%
2 495
+3%
2 571
+3%
2 020
-21%
2 728
+35%
3 257
+19%
3 409
+5%
2 592
-24%
3 871
+49%
4 023
+4%
4 156
+3%
3 055
-26%
4 464
+46%
4 612
+3%
Pre-Tax Income
Interest Income Expense
(42)
(17)
(18)
(11)
(1)
(9)
(8)
(6)
(10)
(10)
(11)
(9)
(9)
(10)
(11)
(24)
(35)
(46)
(38)
(25)
(23)
(12)
(53)
(187)
(213)
(192)
(170)
(31)
24
(9)
13
(4)
(15)
(7)
(103)
(136)
(61)
(99)
18
45
(43)
(52)
(106)
(95)
(85)
(26)
(58)
(253)
(313)
(387)
(409)
(400)
(303)
(471)
(522)
(580)
(395)
(107)
(22)
(211)
(184)
(340)
(412)
(425)
(557)
(577)
(719)
(635)
(1 332)
(1 138)
(851)
(377)
(61)
(113)
(427)
(400)
(447)
(659)
(608)
58
(89)
425
166
1 141
(232)
(1 852)
(1 873)
(1 391)
(2 859)
(1 134)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34
0
0
0
4
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
11
0
0
0
(6)
0
0
0
47
0
0
0
54
0
0
0
1
0
0
0
173
0
0
0
20
0
0
0
109
0
0
Total Other Income
(5)
(4)
0
(9)
(9)
(9)
(9)
(13)
(13)
(12)
(13)
(60)
(62)
(63)
(62)
17
18
8
16
(7)
(14)
(7)
(21)
(31)
(14)
(15)
(15)
(44)
(43)
(39)
(35)
12
13
13
14
(9)
0
0
0
0
(2)
(2)
0
0
(1)
(2)
(1)
0
0
(0)
(1)
0
0
0
0
48
(0)
(0)
(0)
109
0
0
0
72
(7)
(14)
(21)
92
90
97
95
54
(8)
(16)
(14)
58
(25)
(27)
(29)
115
214
202
211
182
176
183
169
201
196
189
Pre-Tax Income
160
N/A
182
+14%
178
-2%
183
+3%
214
+17%
213
-1%
233
+10%
234
+0%
242
+3%
250
+4%
252
+1%
202
-20%
220
+9%
234
+6%
234
0%
302
+29%
310
+3%
296
-5%
314
+6%
274
-13%
269
-2%
291
+8%
264
-9%
155
-41%
150
-3%
148
-2%
168
+14%
229
+36%
308
+35%
290
-6%
302
+4%
370
+22%
368
-1%
389
+6%
292
-25%
256
-12%
347
+35%
323
-7%
465
+44%
506
+9%
445
-12%
479
+8%
446
-7%
458
+3%
469
+2%
555
+18%
548
-1%
425
-22%
367
-14%
302
-18%
284
-6%
300
+6%
407
+36%
246
-40%
228
-7%
250
+10%
407
+63%
713
+75%
854
+20%
789
-8%
760
-4%
678
-11%
676
0%
769
+14%
563
-27%
555
-1%
413
-26%
750
+82%
303
-60%
533
+76%
927
+74%
1 149
+24%
1 869
+63%
2 000
+7%
1 750
-12%
1 659
-5%
1 939
+17%
1 810
-7%
1 934
+7%
2 365
+22%
2 853
+21%
3 885
+36%
3 787
-3%
3 935
+4%
3 814
-3%
2 355
-38%
2 452
+4%
1 974
-19%
1 801
-9%
3 667
+104%
Net Income
Tax Provision
(54)
(63)
(48)
51
48
48
24
(80)
(78)
(82)
(78)
(73)
(82)
(58)
(57)
198
210
188
185
(84)
(87)
(94)
(95)
(32)
(43)
(32)
(26)
(70)
(83)
(77)
(76)
(98)
(98)
(104)
(94)
282
305
360
402
126
103
24
(35)
(156)
(158)
(142)
(145)
(125)
(142)
(142)
(128)
70
89
22
(94)
(90)
(100)
(40)
52
(293)
(299)
(303)
(319)
27
24
18
27
202
200
201
199
(201)
(208)
(220)
(224)
(201)
(213)
(228)
(258)
(356)
(357)
(356)
(375)
(129)
(150)
(158)
(140)
(102)
(104)
(270)
Income from Continuing Operations
106
119
131
234
262
261
258
154
164
169
174
130
138
176
177
500
519
483
499
190
182
196
170
123
107
116
142
160
225
213
226
272
271
285
198
538
652
683
867
631
548
503
412
302
311
413
403
300
226
160
156
370
496
268
135
160
307
673
906
496
461
376
357
796
587
573
440
953
503
735
1 126
948
1 661
1 779
1 526
1 458
1 726
1 581
1 677
2 010
2 496
3 528
3 412
3 806
3 665
2 197
2 312
1 872
1 697
3 397
Income to Minority Interest
0
0
0
0
0
0
0
(1)
(0)
1
1
4
6
7
8
(1)
(1)
(1)
(7)
3
2
2
14
15
15
15
6
2
(0)
(4)
(5)
(8)
(12)
(7)
(9)
(85)
(84)
(86)
(80)
0
(0)
(1)
(1)
(1)
2
1
1
4
4
4
4
2
3
3
3
(1)
(2)
(4)
(4)
(51)
(84)
(118)
(152)
(153)
(157)
(159)
(156)
(215)
(150)
(196)
(225)
(163)
(244)
(213)
(179)
(227)
(308)
(313)
(349)
(384)
(435)
(605)
(683)
(643)
(636)
(401)
(359)
(536)
(531)
(666)
Net Income (Common)
106
N/A
119
+12%
131
+10%
234
+79%
262
+12%
261
0%
258
-1%
153
-41%
361
+136%
370
+2%
379
+2%
385
+2%
207
-46%
243
+17%
242
0%
499
+106%
518
+4%
483
-7%
492
+2%
193
-61%
183
-5%
198
+8%
184
-7%
138
-25%
122
-11%
131
+7%
148
+13%
161
+9%
224
+39%
210
-7%
221
+5%
265
+20%
258
-2%
278
+8%
189
-32%
453
+140%
567
+25%
597
+5%
787
+32%
631
-20%
548
-13%
502
-8%
411
-18%
300
-27%
312
+4%
414
+33%
405
-2%
304
-25%
230
-25%
163
-29%
160
-2%
372
+132%
498
+34%
271
-46%
137
-49%
158
+16%
305
+93%
670
+119%
902
+35%
445
-51%
377
-15%
258
-32%
206
-20%
643
+212%
430
-33%
414
-4%
284
-31%
738
+160%
353
-52%
539
+53%
901
+67%
785
-13%
1 418
+81%
1 566
+10%
1 348
-14%
1 231
-9%
1 418
+15%
1 268
-11%
1 328
+5%
1 625
+22%
2 061
+27%
2 923
+42%
2 729
-7%
3 163
+16%
3 029
-4%
1 795
-41%
1 953
+9%
1 336
-32%
1 166
-13%
2 714
+133%
EPS (Diluted)
0.31
N/A
0.35
+13%
0.38
+9%
0.69
+82%
0.77
+12%
0.77
N/A
0.76
-1%
0.45
-41%
1.06
+136%
1.08
+2%
1.13
+5%
1.14
+1%
0.62
-46%
0.71
+15%
0.72
+1%
1.5
+108%
1.56
+4%
1.46
-6%
1.49
+2%
0.58
-61%
0.56
-3%
0.6
+7%
0.55
-8%
0.42
-24%
0.37
-12%
0.4
+8%
0.45
+13%
0.48
+7%
0.68
+42%
0.63
-7%
0.67
+6%
0.79
+18%
0.79
N/A
0.86
+9%
0.57
-34%
1.4
+146%
1.75
+25%
1.84
+5%
2.44
+33%
2
-18%
1.72
-14%
1.58
-8%
1.3
-18%
0.94
-28%
0.98
+4%
1.3
+33%
1.27
-2%
0.95
-25%
0.72
-24%
0.51
-29%
0.5
-2%
1.17
+134%
1.56
+33%
0.85
-46%
0.43
-49%
0.49
+14%
0.97
+98%
2.12
+119%
2.85
+34%
1.39
-51%
1.19
-14%
0.81
-32%
0.65
-20%
2.02
+211%
1.36
-33%
1.31
-4%
0.9
-31%
2.31
+157%
1.12
-52%
1.71
+53%
2.86
+67%
2.46
-14%
4.51
+83%
4.92
+9%
4.35
-12%
3.94
-9%
4.57
+16%
4.08
-11%
4.25
+4%
5.26
+24%
6.65
+26%
9.42
+42%
8.79
-7%
10.2
+16%
9.77
-4%
5.66
-42%
6.24
+10%
4.29
-31%
3.72
-13%
9.37
+152%

See Also

Summary
BAFARB intrinsic value, competitors valuation, and company profile.
DCF Valuation
BAFARB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BAFARB stock valuation using valuation multiples.
Wall Street Estimates
BAFARB price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BAFARB stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.