Real-time Estimate
Cboe BZX
02:30:57 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
16.86
USD
|
-1.63%
|
|
-3.32%
|
+21.16%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
423.4
|
23,390
|
15,912
|
4,631
|
8,732
|
10,579
|
-
|
Enterprise Value (EV)
1 |
423.4
|
23,390
|
16,248
|
4,631
|
8,732
|
15,232
|
15,232
|
P/E ratio
|
12.4
x
|
68.4
x
|
8.7
x
|
6.34
x
|
8.38
x
|
7.92
x
|
7.02
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.14
x
|
3.22
x
|
1.58
x
|
0.4
x
|
0.67
x
|
0.75
x
|
0.7
x
|
EV / Revenue
|
0.14
x
|
3.22
x
|
1.62
x
|
0.4
x
|
0.67
x
|
1.08
x
|
1.01
x
|
EV / EBITDA
|
-
|
10.8
x
|
5.81
x
|
2.09
x
|
3.21
x
|
5.17
x
|
4.7
x
|
EV / FCF
|
-
|
19.9
x
|
14.6
x
|
4.17
x
|
3.91
x
|
9.5
x
|
8.79
x
|
FCF Yield
|
-
|
5.03%
|
6.87%
|
24%
|
25.6%
|
10.5%
|
11.4%
|
Price to Book
|
-
|
-
|
12.3
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
2,192
|
34,451
|
37,033
|
37,033
|
36,961
|
37,244
|
-
|
Reference price
2 |
193.1
|
678.9
|
429.7
|
125.0
|
236.2
|
284.0
|
284.0
|
Announcement Date
|
5/4/20
|
2/18/21
|
2/10/22
|
2/23/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,085
|
7,260
|
10,040
|
11,499
|
13,010
|
14,131
|
15,116
|
EBITDA
1 |
-
|
2,164
|
2,799
|
2,213
|
2,721
|
2,948
|
3,240
|
EBIT
1 |
-
|
2,120
|
2,717
|
1,855
|
2,346
|
2,560
|
2,831
|
Operating Margin
|
-
|
29.2%
|
27.06%
|
16.13%
|
18.03%
|
18.11%
|
18.73%
|
Earnings before Tax (EBT)
1 |
-
|
881.1
|
2,678
|
1,213
|
1,431
|
1,870
|
2,243
|
Net income
1 |
-
|
338.4
|
1,827
|
735.1
|
1,049
|
1,340
|
1,514
|
Net margin
|
-
|
4.66%
|
18.2%
|
6.39%
|
8.07%
|
9.48%
|
10.01%
|
EPS
2 |
15.63
|
9.930
|
49.41
|
19.73
|
28.20
|
35.88
|
40.47
|
Free Cash Flow
1 |
-
|
1,177
|
1,116
|
1,111
|
2,236
|
1,604
|
1,732
|
FCF margin
|
-
|
16.21%
|
11.11%
|
9.66%
|
17.19%
|
11.35%
|
11.46%
|
FCF Conversion (EBITDA)
|
-
|
54.38%
|
39.87%
|
50.22%
|
82.17%
|
54.42%
|
53.46%
|
FCF Conversion (Net income)
|
-
|
347.77%
|
61.07%
|
151.17%
|
213.03%
|
119.71%
|
114.41%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/4/20
|
2/18/21
|
2/10/22
|
2/23/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
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 |
2,362
|
2,182
|
1,869
|
3,243
|
3,158
|
3,229
|
3,269
|
3,220
|
3,124
|
3,402
|
3,603
|
3,458
|
3,379
|
3,690
|
EBITDA
1 |
708.4
|
420.8
|
547.8
|
595.3
|
503.5
|
566.3
|
659
|
717.4
|
529.4
|
819.5
|
755.4
|
746.4
|
672.4
|
774
|
EBIT
1 |
687.3
|
397.1
|
544.5
|
505.3
|
407.1
|
416.3
|
565.2
|
624.9
|
438.1
|
722
|
660
|
649.4
|
576.3
|
673.9
|
Operating Margin
|
29.1%
|
18.2%
|
29.13%
|
15.58%
|
12.89%
|
12.89%
|
17.29%
|
19.41%
|
14.03%
|
21.22%
|
18.32%
|
18.78%
|
17.06%
|
18.26%
|
Earnings before Tax (EBT)
1 |
743.9
|
340.7
|
409.6
|
380.8
|
216.8
|
206.1
|
306
|
380.6
|
246.9
|
502
|
456.5
|
482.9
|
414.3
|
516.9
|
Net income
1 |
513.4
|
214
|
267.3
|
252
|
6.512
|
209.3
|
191.7
|
258.4
|
197
|
406.1
|
294.1
|
356.6
|
306.8
|
382.4
|
Net margin
|
21.74%
|
9.81%
|
14.3%
|
7.77%
|
0.21%
|
6.48%
|
5.86%
|
8.02%
|
6.31%
|
11.94%
|
8.17%
|
10.31%
|
9.08%
|
10.36%
|
EPS
2 |
13.76
|
5.740
|
7.165
|
6.748
|
0.1700
|
5.620
|
5.150
|
6.940
|
5.280
|
10.90
|
7.900
|
9.550
|
8.210
|
10.23
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
2/10/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/23/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/22/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
-
|
-
|
335
|
-
|
-
|
4,653
|
4,653
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
0.1198
x
|
-
|
-
|
1.579
x
|
1.436
x
|
Free Cash Flow
1 |
-
|
1,177
|
1,116
|
1,111
|
2,236
|
1,604
|
1,732
|
ROE (net income / shareholders' equity)
|
-
|
-
|
163%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
37.3%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
4,899
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
34.90
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
714
|
421
|
170
|
131
|
166
|
191
|
Capex / Sales
|
-
|
9.83%
|
4.2%
|
1.48%
|
1.01%
|
1.17%
|
1.26%
|
Announcement Date
|
5/4/20
|
2/18/21
|
2/10/22
|
2/23/23
|
2/22/24
|
-
|
-
|
Average target price
363.5
MXN Spread / Average Target +27.96% Consensus |