End-of-day quote
Other stock markets
|
|
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-
Chiffre d''affaires - Rate of surprise
1st Jan change | Capi. (M$) | |
---|---|---|
-10.20% | 1 048 M $ | |
-2.44% | 239 B $ | |
+41.84% | 129 B $ | |
-9.35% | 128 B $ | |
+9.51% | 72 589 M $ | |
+49.53% | 63 974 M $ | |
-17.85% | 54 409 M $ | |
-29.39% | 52 054 M $ | |
+52.65% | 28 820 M $ | |
0.00% | 25 096 M $ |
- Stock
- Equities
- Stock Grupo KUO, S.A.B. de C.V. - Mexican Stock Exchange
- Financials Grupo KUO, S.A.B. de C.V.