|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
216 965 | 143 560 | 127 892 | 92 327 | 107 948 | 50 051 | 48 734 | - |
Enterprise Value (EV)1 |
296 239 | 226 878 | 221 625 | 195 003 | 217 631 | 50 051 | 103 562 | 103 149 |
P/E ratio |
47,8x | 23,8x | 27,2x | -106x | 20,0x | 1,16x | 19,0x | 8,80x |
Yield |
0,48% | 0,71% | 0,79% | 1,07% | 0,91% | 2,05% | 3,22% | 2,03% |
Capitalization / Revenue |
2,30x | 1,42x | 1,26x | 0,95x | 1,04x | 0,66x | 0,63x | 0,62x |
EV / Revenue |
3,14x | 2,24x | 2,18x | 2,00x | 2,10x | 0,66x | 1,35x | 1,31x |
EV / EBITDA |
9,04x | 5,66x | 5,80x | 5,15x | 4,99x | 1,96x | 3,75x | 3,61x |
Enterprise Value (EV) / FCF |
35,5x | 14,9x | 25,2x | 15,0x | 35,5x | 5,02x | 13,6x | 11,6x |
FCF Yield |
2,82% | 6,71% | 3,97% | 6,68% | 2,82% | 19,9% | 7,34% | 8,61% |
Price to Book |
2,51x | 1,59x | 1,41x | 1,24x | 1,35x | 0,35x | 0,36x | 0,35x |
Nbr of stocks (in thousands) |
2 948 701 | 2 909 600 | 2 882 400 | 2 820 007 | 2 800 200 | 2 824 548 | 2 826 800 | - |
Reference price (MXN) |
73,6 | 49,3 | 44,4 | 32,7 | 38,6 | 17,7 | 17,2 | 17,2 |
Announcement Date |
02/20/2018 | 02/22/2019 | 02/20/2020 | 02/19/2021 | 02/24/2022 | 02/23/2023 | - | - |
1 MXN in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
94 274 | 101 282 | 101 492 | 97 362 | 103 522 | 75 527 | 76 926 | 78 735 |
EBITDA1 |
32 780 | 40 087 | 38 218 | 37 877 | 43 602 | 25 505 | 27 596 | 28 561 |
Operating profit (EBIT)1 |
14 243 | 20 253 | 17 209 | 16 616 | 22 183 | 4 388 | 7 175 | 8 280 |
Operating Margin |
15,1% | 20,0% | 17,0% | 17,1% | 21,4% | 5,81% | 9,33% | 10,5% |
Pre-Tax Profit (EBT)1 |
10 852 | 12 006 | 8 979 | 5 679 | 14 072 | -13 261 | 4 979 | 8 227 |
Net income1 |
4 525 | 6 009 | 4 722 | -892 | 5 387 | 43 151 | 2 932 | 4 404 |
Net margin |
4,80% | 5,93% | 4,65% | -0,92% | 5,20% | 57,1% | 3,81% | 5,59% |
EPS2 |
1,54 | 2,07 | 1,63 | -0,31 | 1,93 | 15,3 | 0,91 | 1,96 |
Free Cash Flow1 |
8 340 | 15 215 | 8 797 | 13 029 | 6 128 | 20 494 | 7 606 | 8 886 |
FCF margin |
8,85% | 15,0% | 8,67% | 13,4% | 5,92% | 27,5% | 9,89% | 11,3% |
FCF Conversion |
25,4% | 38,0% | 23,0% | 34,4% | 14,1% | 77,6% | 27,6% | 31,1% |
Dividend per Share2 |
0,35 | 0,35 | 0,35 | 0,35 | 0,35 | 0,35 | 0,56 | 0,35 |
Announcement Date |
02/20/2018 | 02/22/2019 | 02/20/2020 | 02/19/2021 | 02/24/2022 | 02/23/2023 | - | - |
1 MXN in Million 2 MXN |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
Net sales1 |
22 407 | 23 943 | 27 783 | 23 829 | 24 753 | 26 128 | 28 812 | 18 609 | 18 534 | 19 252 | 19 132 | 18 587 | 19 079 | 19 426 | 19 490 |
EBITDA1 |
7 927 | 9 872 | 11 500 | 8 710 | 9 210 | 10 179 | 15 503 | 6 715 | 6 760 | 6 654 | 5 539 | 6 725 | 7 017 | 6 890 | 7 277 |
Operating profit (EBIT)1 |
2 693 | 4 636 | 5 860 | 3 541 | 3 986 | 4 831 | 9 826 | 1 637 | 1 552 | 1 362 | -164 | 1 581 | 1 863 | 1 783 | 2 265 |
Operating Margin |
12,0% | 19,4% | 21,1% | 14,9% | 16,1% | 18,5% | 34,1% | 8,80% | 8,37% | 7,08% | -0,86% | 8,51% | 9,76% | 9,18% | 11,6% |
Pre-Tax Profit (EBT)1 |
2 742 | 5 759 | 7 808 | - | 4 222 | 1 179 | 9 101 | -2 787 | 4 701 | 915 | -16 091 | 1 606 | 1 897 | 1 355 | 2 559 |
Net income1 |
1 740 | 3 350 | 3 670 | -584 | 2 182 | 761 | 3 029 | 52 642 | 3 140 | 1 118 | -13 750 | 1 795 | -806 | 931 | 1 332 |
Net margin |
7,76% | 14,0% | 13,2% | -2,45% | 8,81% | 2,91% | 10,5% | 283% | 16,9% | 5,81% | -71,9% | 9,66% | -4,22% | 4,79% | 6,83% |
EPS |
0,61 | 1,17 | 1,30 | -0,21 | 0,78 | 0,28 | 1,08 | 18,7 | 1,11 | 0,40 | - | - | - | - | - |
Dividend per Share2 |
- | - | - | - | - | - | 0,35 | - | 0,35 | - | - | - | - | - | - |
Announcement Date |
07/07/2020 | 10/22/2020 | 02/19/2021 | 04/22/2021 | 07/05/2021 | 10/21/2021 | 02/24/2022 | 04/26/2022 | 07/26/2022 | 10/27/2022 | 02/23/2023 | - | - | - | - |
1 MXN in Million 2 MXN |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
79 273 | 83 319 | 93 733 | 102 676 | 109 683 | 54 055 | 54 828 | 54 415 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,42x | 2,08x | 2,45x | 2,71x | 2,52x | 2,05x | 1,99x | 1,91x |
Free Cash Flow1 |
8 340 | 15 215 | 8 797 | 13 029 | 6 128 | 20 494 | 7 606 | 8 886 |
ROE (Net Profit / Equities) |
5,34% | 6,85% | 5,24% | -1,08% | 7,00% | 2,86% | 2,63% | 3,75% |
Shareholders' equity1 |
84 727 | 87 686 | 90 072 | 82 276 | 76 964 | 828 240 | 111 504 | 117 456 |
ROA (Net Profit / Asset) |
1,49% | 2,02% | 1,61% | -0,31% | 1,91% | 2,10% | 1,00% | 2,30% |
Assets1 |
303 137 | 297 532 | 293 791 | 287 839 | 282 075 | 1 126 863 | 293 159 | 191 469 |
Book Value Per Share2 |
29,3 | 31,0 | 31,4 | 26,4 | 28,6 | 49,2 | 48,6 | 49,3 |
Cash Flow per Share2 |
8,54 | 11,7 | 9,68 | 11,9 | 10,5 | 0,86 | 7,15 | 7,51 |
Capex1 |
16 760 | 18 500 | 19 109 | 20 132 | 23 268 | 16 604 | 16 362 | 15 862 |
Capex / Sales |
17,8% | 18,3% | 18,8% | 20,7% | 22,5% | 22,3% | 21,3% | 20,1% |
Announcement Date |
02/20/2018 | 02/22/2019 | 02/20/2020 | 02/19/2021 | 02/24/2022 | - | - | - |
1 MXN in Million 2 MXN |
|
| |
|
|
Analysis-Mexican companies could resort to more spinoffs to enhance market value |
Capitalization (MXN) |
48 734 032 000 |
Capitalization (USD) |
2 637 879 478 |
Net sales (MXN) |
103 521 800 000 |
Net sales (USD) |
5 603 436 050 |
Number of employees |
37 374 |
Sales / Employee (MXN) |
2 769 888 |
Sales / Employee (USD) |
149 929 |
Free-Float |
93,0% |
Free-Float capitalization (MXN) |
45 315 409 283 |
Free-Float capitalization (USD) |
2 452 836 002 |
Avg. Exchange 20 sessions (MXN) |
87 791 046 |
Avg. Exchange 20 sessions (USD) |
4 751 961 |
Average Daily Capital Traded |
0,18% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|