End-of-day quote
Mexican S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
173.2
MXN
|
-1.08%
|
|
-0.09%
|
+1.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
304,637
|
316,978
|
383,557
|
399,784
|
492,379
|
496,463
|
-
|
-
|
Enterprise Value (EV)
1 |
304,637
|
316,978
|
383,557
|
399,784
|
492,379
|
496,463
|
496,463
|
496,463
|
P/E ratio
|
8.34
x
|
9.47
x
|
10.9
x
|
8.88
x
|
9.49
x
|
8.62
x
|
7.86
x
|
7.68
x
|
Yield
|
5.24%
|
2.88%
|
4.37%
|
8.5%
|
7.66%
|
7.49%
|
7.69%
|
7.33%
|
Capitalization / Revenue
|
2.93
x
|
3.05
x
|
3.79
x
|
2.22
x
|
3.39
x
|
3.26
x
|
3.01
x
|
2.84
x
|
EV / Revenue
|
2.93
x
|
3.05
x
|
3.79
x
|
2.22
x
|
3.39
x
|
3.26
x
|
3.01
x
|
2.84
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.57
x
|
1.43
x
|
1.64
x
|
1.71
x
|
1.97
x
|
1.83
x
|
1.71
x
|
1.63
x
|
Nbr of stocks (in thousands)
|
2,883,457
|
2,883,457
|
2,883,457
|
2,857,439
|
2,883,457
|
2,866,416
|
-
|
-
|
Reference price
2 |
105.6
|
109.9
|
133.0
|
139.9
|
170.8
|
173.2
|
173.2
|
173.2
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
104,141
|
103,888
|
101,113
|
179,967
|
145,072
|
152,129
|
164,720
|
174,664
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
48,116
|
38,944
|
43,822
|
61,022
|
69,561
|
78,825
|
86,189
|
94,231
|
Operating Margin
|
46.2%
|
37.49%
|
43.34%
|
33.91%
|
47.95%
|
51.81%
|
52.32%
|
53.95%
|
Earnings before Tax (EBT)
1 |
49,832
|
40,947
|
46,095
|
61,989
|
70,974
|
78,983
|
86,051
|
89,537
|
Net income
1 |
36,528
|
30,508
|
35,048
|
45,408
|
52,418
|
58,056
|
63,485
|
66,290
|
Net margin
|
35.08%
|
29.37%
|
34.66%
|
25.23%
|
36.13%
|
38.16%
|
38.54%
|
37.95%
|
EPS
2 |
12.67
|
11.61
|
12.16
|
15.75
|
18.00
|
20.09
|
22.05
|
22.55
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.540
|
3.167
|
5.810
|
11.89
|
13.08
|
12.97
|
13.32
|
12.70
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/17/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
26,608
|
28,409
|
28,464
|
29,907
|
99,922
|
32,331
|
32,710
|
37,284
|
39,101
|
37,038
|
36,886
|
37,915
|
39,599
|
39,803
|
40,451
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10,701
|
17,686
|
17,697
|
18,804
|
15,083
|
17,412
|
17,744
|
17,723
|
16,682
|
19,579
|
20,809
|
20,509
|
18,810
|
22,157
|
-
|
Operating Margin
|
40.22%
|
62.25%
|
62.17%
|
62.87%
|
15.1%
|
53.86%
|
54.25%
|
47.54%
|
42.67%
|
52.86%
|
56.41%
|
54.09%
|
47.5%
|
55.67%
|
-
|
Earnings before Tax (EBT)
1 |
11,338
|
15,018
|
15,392
|
15,890
|
15,492
|
17,745
|
18,102
|
17,982
|
17,145
|
-
|
19,366
|
19,577
|
19,287
|
-
|
-
|
Net income
1 |
9,061
|
10,748
|
11,524
|
11,544
|
11,132
|
13,018
|
13,088
|
13,268
|
13,044
|
14,208
|
14,493
|
14,639
|
14,302
|
15,747
|
-
|
Net margin
|
34.06%
|
37.83%
|
40.49%
|
38.6%
|
11.14%
|
40.26%
|
40.01%
|
35.59%
|
33.36%
|
38.36%
|
39.29%
|
38.61%
|
36.12%
|
39.56%
|
-
|
EPS
2 |
3.143
|
3.728
|
3.996
|
4.004
|
4.020
|
5.000
|
4.485
|
5.000
|
4.000
|
4.927
|
5.094
|
5.138
|
4.890
|
5.510
|
-
|
Dividend per Share
2 |
2.650
|
-
|
6.080
|
-
|
5.810
|
-
|
7.870
|
-
|
5.200
|
-
|
8.539
|
-
|
4.240
|
-
|
8.717
|
Announcement Date
|
1/20/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/19/23
|
4/20/23
|
7/20/23
|
10/31/23
|
1/17/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
20.1%
|
14.8%
|
15.3%
|
19.2%
|
21.4%
|
22.6%
|
22.4%
|
21.8%
|
ROA (Net income/ Total Assets)
|
2.3%
|
1.8%
|
1.9%
|
2.3%
|
2.4%
|
2.55%
|
2.41%
|
2.26%
|
Assets
1 |
1,588,174
|
1,694,894
|
1,844,640
|
1,974,264
|
2,184,093
|
2,280,731
|
2,637,774
|
2,931,450
|
Book Value Per Share
2 |
67.20
|
77.10
|
81.20
|
81.90
|
86.50
|
94.90
|
101.0
|
106.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/17/24
|
-
|
-
|
-
|
Last Close Price
173.2
MXN Average target price
203.4
MXN Spread / Average Target +17.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.43% | 28.91B | | +13.75% | 556B | | +12.36% | 298B | | +8.64% | 247B | | +21.72% | 210B | | +16.11% | 170B | | +6.88% | 162B | | +4.42% | 153B | | +0.10% | 139B | | -11.67% | 138B |
Other Banks
|