Financials Grupo KUO, S.A.B. de C.V.

Equities

KUO B

MX01KU000012

Consumer Goods Conglomerates

End-of-day quote Mexican Stock Exchange 06:00:00 2023-11-27 pm EST Intraday chart for Grupo KUO, S.A.B. de C.V. 5-day change 1st Jan Change
39.96 MXN +0.08% -0.05% -10.20%

Valuation

Fiscal Period : December 2017 2018 2019 2020 2021 2022
Capitalization 1 19 304 21 155 23 831 21 953 21 262 20 093
Enterprise Value (EV) 1 28 372 34 588 39 681 35 614 33 430 33 053
P/E ratio 11,2x 9,98x 11,4x -38,2x 7,64x 10,8x
Yield 1,77% 1,81% 0,79% - 1,98% 4,29%
Capitalization / Revenue 0,79x 0,78x 0,86x 0,71x 0,53x 0,45x
EV / Revenue 1,16x 1,27x 1,43x 1,15x 0,83x 0,74x
EV / EBITDA 8,75x 11,5x 14,0x 19,4x 15,8x 16,9x
EV / FCF -9,11x -8,77x -37,1x 44,3x 138x -20,9x
FCF Yield -11,0% -11,4% -2,69% 2,26% 0,73% -4,78%
Price to Book 1,69x 1,67x 1,77x 1,50x 1,23x 1,14x
Nbr of stocks (in thousands) 456 366 438 608 440 477 439 305 438 611 437 921
Reference price 2 42,3 48,5 55,9 47,7 45,4 44,5
Announcement Date 19/04/18 30/04/19 30/04/20 29/04/21 29/04/22 27/04/23
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period : December 2017 2018 2019 2020 2021 2022
Net sales 1 24 473 27 282 27 797 30 936 40 309 44 704
EBITDA 1 3 243 3 001 2 829 1 833 2 118 1 956
EBIT 1 2 674 2 355 2 014 826 1 126 901
Operating Margin 10,9% 8,63% 7,25% 2,67% 2,79% 2,02%
Earnings before Tax (EBT) 1 2 406 2 985 2 464 -542 3 193 2 148
Net income 1 1 718 2 217 2 233 -570 2 710 1 872
Net margin 7,02% 8,13% 8,03% -1,84% 6,72% 4,19%
EPS 2 3,76 4,86 4,89 -1,25 5,94 4,10
Free Cash Flow 1 -3 114 -3 945 -1 069 803 243 -1 580
FCF margin -12,7% -14,5% -3,85% 2,60% 0,60% -3,53%
FCF Conversion (EBITDA) - - - 43,8% 11,5% -
FCF Conversion (Net income) - - - - 8,96% -
Dividend per Share 2 0,75 0,88 0,44 - 0,90 1,91
Announcement Date 04/19/18 04/30/19 04/30/20 04/29/21 04/29/22 04/27/23
1MXN in Million2MXN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period :
Estimates

Balance Sheet Analysis

Fiscal Period : December 2017 2018 2019 2020 2021 2022
Net Debt 1 9 068 13 433 15 851 13 662 12 168 12 961
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2,80x 4,48x 5,60x 7,45x 5,75x 6,62x
Free Cash Flow 1 -3 114 -3 945 -1 069 803 243 -1 580
ROE (net income / shareholders' equity) 16,6% 18,2% 16,7% -4,10% 18,0% 11,2%
Shareholders' equity 1 10 352 12 172 13 400 13 885 15 078 16 686
ROA (Net income/ Total Assets) 5,43% 4,11% 3,00% 1,15% 1,46% 1,13%
Assets 1 31 667 53 886 74 391 -49 772 185 226 165 642
Book Value Per Share 2 25,1 29,1 31,7 31,7 37,0 39,1
Cash Flow per Share 2 1,64 2,50 3,50 11,0 9,99 5,33
Capex 1 2 996 3 122 1 494 872 2 247 1 311
Capex / Sales 12,2% 11,4% 5,37% 2,82% 5,57% 2,93%
Announcement Date 04/19/18 04/30/19 04/30/20 04/29/21 04/29/22 04/27/23
1MXN in Million2MXN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating :
Investor Rating :
ESG Refinitiv :
B-
More Ratings

Chiffre d''affaires - Rate of surprise

-40% off Black Friday : Our subscriptions help you unlock the best investment opportunities.
Enjoy this offer