End-of-day quote
Mexican S.E.
03:30:00 28/06/2024 am IST
|
5-day change
|
1st Jan Change
|
13.27
MXN
|
-2.50%
|
|
-3.00%
|
+4.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
44,196
|
36,796
|
47,006
|
58,139
|
26,629
|
27,957
|
-
|
-
|
Enterprise Value (EV)
1 |
70,254
|
57,304
|
68,458
|
90,901
|
28,358
|
53,129
|
51,235
|
48,773
|
P/E ratio
|
6.7
x
|
12.5
x
|
6.07
x
|
4.23
x
|
-2.47
x
|
15.9
x
|
9.89
x
|
5.51
x
|
Yield
|
-
|
-
|
10.1%
|
-
|
-
|
0.58%
|
7.98%
|
8.11%
|
Capitalization / Revenue
|
0.37
x
|
0.32
x
|
0.3
x
|
0.27
x
|
0.19
x
|
0.21
x
|
0.22
x
|
0.2
x
|
EV / Revenue
|
0.59
x
|
0.5
x
|
0.44
x
|
0.43
x
|
0.21
x
|
0.41
x
|
0.4
x
|
0.34
x
|
EV / EBITDA
|
4.29
x
|
4.78
x
|
2.95
x
|
3.09
x
|
2.17
x
|
4.9
x
|
4.2
x
|
3.27
x
|
EV / FCF
|
11.2
x
|
6.79
x
|
7.76
x
|
7.49
x
|
2.26
x
|
17.3
x
|
11.4
x
|
9.26
x
|
FCF Yield
|
8.94%
|
14.7%
|
12.9%
|
13.4%
|
44.2%
|
5.77%
|
8.81%
|
10.8%
|
Price to Book
|
1.09
x
|
0.91
x
|
0.95
x
|
1.24
x
|
0.93
x
|
0.9
x
|
0.86
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
21,15,667
|
21,12,297
|
21,09,782
|
21,07,247
|
21,06,708
|
21,06,761
|
-
|
-
|
Reference price
2 |
20.89
|
17.42
|
22.28
|
27.59
|
12.64
|
13.27
|
13.27
|
13.27
|
Announcement Date
|
12/02/20
|
11/02/21
|
15/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,19,685
|
1,13,989
|
1,56,224
|
2,12,435
|
1,38,159
|
1,30,800
|
1,28,640
|
1,43,283
|
EBITDA
1 |
16,395
|
11,993
|
23,234
|
29,424
|
13,092
|
10,845
|
12,189
|
14,905
|
EBIT
1 |
12,361
|
7,493
|
17,494
|
24,539
|
-2,606
|
6,135
|
7,744
|
10,390
|
Operating Margin
|
10.33%
|
6.57%
|
11.2%
|
11.55%
|
-1.89%
|
4.69%
|
6.02%
|
7.25%
|
Earnings before Tax (EBT)
1 |
9,413
|
5,323
|
14,311
|
21,475
|
-9,306
|
3,661
|
5,162
|
7,807
|
Net income
1 |
6,605
|
3,123
|
7,756
|
13,744
|
-10,914
|
1,741
|
2,775
|
4,583
|
Net margin
|
5.52%
|
2.74%
|
4.96%
|
6.47%
|
-7.9%
|
1.33%
|
2.16%
|
3.2%
|
EPS
2 |
3.120
|
1.397
|
3.668
|
6.520
|
-5.117
|
0.8350
|
1.342
|
2.406
|
Free Cash Flow
1 |
6,278
|
8,443
|
8,817
|
12,142
|
12,523
|
3,065
|
4,512
|
5,264
|
FCF margin
|
5.25%
|
7.41%
|
5.64%
|
5.72%
|
9.06%
|
2.34%
|
3.51%
|
3.67%
|
FCF Conversion (EBITDA)
|
38.29%
|
70.4%
|
37.95%
|
41.27%
|
95.65%
|
28.27%
|
37.01%
|
35.32%
|
FCF Conversion (Net income)
|
95.05%
|
270.35%
|
113.68%
|
88.35%
|
-
|
176.05%
|
162.6%
|
114.87%
|
Dividend per Share
2 |
-
|
-
|
2.260
|
-
|
-
|
0.0765
|
1.059
|
1.077
|
Announcement Date
|
12/02/20
|
11/02/21
|
15/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
44,664
|
47,877
|
56,398
|
59,750
|
48,411
|
38,574
|
36,330
|
35,461
|
29,887
|
32,349
|
32,496
|
33,790
|
32,138
|
-
|
-
|
EBITDA
1 |
5,578
|
9,368
|
10,166
|
6,217
|
3,673
|
3,505
|
3,562
|
2,901
|
2,931
|
2,856
|
2,715
|
2,882
|
2,939
|
2,652
|
2,632
|
EBIT
1 |
2,990
|
8,316
|
9,088
|
4,943
|
2,192
|
1,438
|
2,405
|
1,215
|
-7,963
|
1,608
|
1,520
|
1,756
|
1,458
|
-
|
-
|
Operating Margin
|
6.69%
|
17.37%
|
16.11%
|
8.27%
|
4.53%
|
3.73%
|
6.62%
|
3.43%
|
-26.64%
|
4.97%
|
4.68%
|
5.2%
|
4.54%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,475
|
7,582
|
8,572
|
3,696
|
1,625
|
1,047
|
1,197
|
-580.1
|
-10,994
|
807
|
619.1
|
869.5
|
861.3
|
-
|
-
|
Net income
1 |
601
|
4,698
|
6,058
|
2,245
|
742.5
|
-91.37
|
555
|
-471.4
|
-10,939
|
137.1
|
246
|
363.6
|
383.8
|
-
|
-
|
Net margin
|
1.35%
|
9.81%
|
10.74%
|
3.76%
|
1.53%
|
-0.24%
|
1.53%
|
-1.33%
|
-36.6%
|
0.42%
|
0.76%
|
1.08%
|
1.19%
|
-
|
-
|
EPS
2 |
0.2038
|
2.230
|
2.870
|
1.070
|
0.3500
|
-0.0400
|
0.2600
|
-0.1813
|
-5.117
|
0.0700
|
0.2330
|
0.1535
|
0.2320
|
0.1780
|
0.1780
|
Dividend per Share
2 |
1.190
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.325
|
-
|
Announcement Date
|
15/02/22
|
25/04/22
|
20/07/22
|
20/10/22
|
15/02/23
|
25/04/23
|
26/07/23
|
23/10/23
|
20/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
26,058
|
20,508
|
21,452
|
32,762
|
1,729
|
25,172
|
23,278
|
20,816
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.589
x
|
1.71
x
|
0.9233
x
|
1.113
x
|
0.1321
x
|
2.321
x
|
1.91
x
|
1.397
x
|
Free Cash Flow
1 |
6,278
|
8,443
|
8,817
|
12,142
|
12,523
|
3,065
|
4,512
|
5,264
|
ROE (net income / shareholders' equity)
|
16.8%
|
7.72%
|
16.3%
|
28.2%
|
-28.9%
|
5.25%
|
7.86%
|
12.5%
|
ROA (Net income/ Total Assets)
|
5.93%
|
2.99%
|
6.74%
|
9.8%
|
-9.11%
|
0.94%
|
1.97%
|
4.7%
|
Assets
1 |
1,11,345
|
1,04,366
|
1,15,149
|
1,40,306
|
1,19,751
|
1,86,017
|
1,40,698
|
97,614
|
Book Value Per Share
2 |
19.10
|
19.10
|
23.50
|
22.30
|
13.60
|
14.80
|
15.40
|
16.20
|
Cash Flow per Share
2 |
4.720
|
5.650
|
6.270
|
7.220
|
7.130
|
2.860
|
2.790
|
-
|
Capex
1 |
3,723
|
3,491
|
4,413
|
3,068
|
2,501
|
3,338
|
4,128
|
4,821
|
Capex / Sales
|
3.11%
|
3.06%
|
2.82%
|
1.44%
|
1.81%
|
2.55%
|
3.21%
|
3.36%
|
Announcement Date
|
12/02/20
|
11/02/21
|
15/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Last Close Price
13.27
MXN Average target price
19.45
MXN Spread / Average Target +46.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.98% | 1.53B | | +5.49% | 5.25B | | +6.86% | 4.9B | | -18.97% | 2.98B | | +11.65% | 2.36B | | -7.88% | 1.36B | | -20.14% | 855M | | -15.16% | 852M | | +2.69% | 635M | | -35.81% | 388M |
Cellular Fiber
|