End-of-day quote
Mexican S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
154.4
MXN
|
+2.45%
|
|
+3.53%
|
-4.87%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
29,675
|
34,810
|
30,202
|
34,820
|
45,940
|
50,619
|
50,619
|
-
|
Enterprise Value (EV)
1 |
29,675
|
34,810
|
30,202
|
34,820
|
45,940
|
53,213
|
50,619
|
50,619
|
P/E ratio
|
9.28
x
|
9.47
x
|
10.2
x
|
9.79
x
|
9.29
x
|
9.29
x
|
7.67
x
|
7.31
x
|
Yield
|
-
|
-
|
-
|
11.4%
|
-
|
4.62%
|
4.93%
|
6.33%
|
Capitalization / Revenue
|
3.58
x
|
3.71
x
|
3.41
x
|
3.63
x
|
3.87
x
|
3.55
x
|
3
x
|
2.75
x
|
EV / Revenue
|
3.58
x
|
3.71
x
|
3.41
x
|
3.63
x
|
3.87
x
|
3.55
x
|
3
x
|
2.75
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.68
x
|
1.77
x
|
-
|
1.43
x
|
-
|
1.8
x
|
1.59
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
327,931
|
327,931
|
327,931
|
327,931
|
327,931
|
327,931
|
327,931
|
-
|
Reference price
2 |
90.49
|
106.2
|
92.10
|
106.2
|
140.1
|
154.4
|
154.4
|
154.4
|
Announcement Date
|
1/28/19
|
1/27/20
|
1/25/21
|
1/24/22
|
1/23/23
|
1/29/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
8,287
|
9,379
|
8,860
|
9,599
|
11,867
|
15,000
|
16,852
|
18,377
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,415
|
5,093
|
4,113
|
4,744
|
6,503
|
7,590
|
8,695
|
10,089
|
Operating Margin
|
53.28%
|
54.3%
|
46.42%
|
49.42%
|
54.8%
|
50.6%
|
51.6%
|
54.9%
|
Earnings before Tax (EBT)
1 |
4,422
|
5,105
|
4,132
|
4,762
|
6,496
|
7,590
|
8,732
|
9,439
|
Net income
1 |
3,197
|
3,675
|
2,952
|
3,556
|
4,945
|
5,673
|
6,490
|
7,108
|
Net margin
|
38.58%
|
39.18%
|
33.32%
|
37.05%
|
41.67%
|
37.82%
|
38.51%
|
38.68%
|
EPS
2 |
9.750
|
11.21
|
9.000
|
10.84
|
15.08
|
16.62
|
20.11
|
21.12
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
12.15
|
-
|
7.133
|
7.610
|
9.767
|
Announcement Date
|
1/28/19
|
1/27/20
|
1/25/21
|
1/24/22
|
1/23/23
|
1/29/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,464
|
2,334
|
2,523
|
2,819
|
2,854
|
3,001
|
3,193
|
3,083
|
3,247
|
3,861
|
4,178
|
4,124
|
4,184
|
4,285
|
4,382
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,332
|
1,153
|
1,161
|
1,558
|
1,538
|
1,695
|
1,712
|
1,585
|
1,725
|
2,071
|
2,208
|
2,108
|
2,192
|
2,211
|
2,161
|
Operating Margin
|
54.06%
|
49.4%
|
46.02%
|
55.27%
|
53.89%
|
56.48%
|
53.62%
|
51.41%
|
53.13%
|
53.63%
|
52.85%
|
51.12%
|
52.39%
|
51.6%
|
49.32%
|
Earnings before Tax (EBT)
1 |
1,334
|
1,154
|
1,164
|
1,560
|
1,537
|
1,691
|
1,708
|
1,586
|
1,725
|
2,070
|
2,208
|
2,102
|
2,133
|
2,185
|
2,177
|
Net income
1 |
959
|
868
|
925
|
1,150
|
1,155
|
1,303
|
1,337
|
1,187
|
1,300
|
1,563
|
1,622
|
1,563
|
1,651
|
1,664
|
1,667
|
Net margin
|
38.92%
|
37.19%
|
36.66%
|
40.79%
|
40.47%
|
43.42%
|
41.87%
|
38.5%
|
40.04%
|
40.48%
|
38.82%
|
37.89%
|
39.44%
|
38.84%
|
38.04%
|
EPS
2 |
2.924
|
2.650
|
2.821
|
3.507
|
3.522
|
3.970
|
4.081
|
-
|
-
|
-
|
4.727
|
4.710
|
5.033
|
5.075
|
5.082
|
Dividend per Share
2 |
5.500
|
-
|
12.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.162
|
-
|
4.352
|
-
|
4.398
|
Announcement Date
|
7/26/21
|
10/25/21
|
1/24/22
|
4/25/22
|
7/26/22
|
10/24/22
|
1/23/23
|
4/30/23
|
7/25/23
|
10/23/23
|
1/29/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.8%
|
20.1%
|
14%
|
15.3%
|
19.9%
|
21.2%
|
21.4%
|
20.9%
|
ROA (Net income/ Total Assets)
|
2.7%
|
2.7%
|
2%
|
2.24%
|
2.65%
|
2.54%
|
2.64%
|
2.46%
|
Assets
1 |
118,407
|
136,094
|
147,600
|
158,743
|
186,801
|
223,708
|
246,205
|
288,577
|
Book Value Per Share
2 |
53.90
|
60.00
|
-
|
74.40
|
-
|
85.50
|
97.30
|
108.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/19
|
1/27/20
|
1/25/21
|
1/24/22
|
1/23/23
|
1/29/24
|
-
|
-
|
Last Close Price
154.4
MXN Average target price
176.5
MXN Spread / Average Target +14.33% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.87% | 2.95B | | +16.61% | 210B | | +2.39% | 73.14B | | +7.99% | 54.82B | | +13.25% | 47B | | +1.36% | 47.1B | | +19.29% | 44.81B | | +10.93% | 36.6B | | -16.21% | 35.14B | | -96.60% | 32.24B |
Commercial Banks
|