Financials América Móvil, S.A.B. de C.V. BOERSE MUENCHEN

Equities

MV90

US02390A1016

Integrated Telecommunications Services

Market Closed - BOERSE MUENCHEN 01:14:20 01/06/2024 am IST 5-day change 1st Jan Change
17.4 EUR -1.14% Intraday chart for América Móvil, S.A.B. de C.V. -4.40% +2.96%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9,96,774 9,69,321 14,02,819 11,20,017 9,82,963 9,72,156 - -
Enterprise Value (EV) 1 15,53,564 15,07,150 19,09,039 16,42,626 15,08,456 14,91,291 14,57,692 14,18,176
P/E ratio 14.8 x 21 x 7.3 x 14.9 x 13 x 11.4 x 9.5 x 8.7 x
Yield 2.32% 2.62% 2.03% - 2.92% 3.09% 3.27% 3.21%
Capitalization / Revenue 0.99 x 0.95 x 1.39 x 1.33 x 1.2 x 1.18 x 1.13 x 1.09 x
EV / Revenue 1.54 x 1.48 x 1.89 x 1.95 x 1.85 x 1.8 x 1.69 x 1.59 x
EV / EBITDA 4.95 x 4.57 x 5.81 x 4.99 x 4.83 x 4.56 x 4.26 x 3.95 x
EV / FCF 15.3 x 8.77 x 17 x 24.1 x 14 x 8.57 x 10.4 x 9.17 x
FCF Yield 6.52% 11.4% 5.88% 4.15% 7.13% 11.7% 9.66% 10.9%
Price to Book 5.6 x 4.06 x 3.15 x 2.57 x 2.7 x 2.47 x 2.39 x 2.48 x
Nbr of stocks (in thousands) 6,60,04,515 6,68,77,561 6,46,90,445 6,33,35,000 6,24,50,000 6,18,42,000 - -
Reference price 2 15.10 14.49 21.69 17.68 15.74 15.72 15.72 15.72
Announcement Date 12/02/20 09/02/21 08/02/22 14/02/23 13/02/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,07,348 10,16,887 10,07,787 8,44,501 8,16,013 8,26,341 8,62,786 8,94,746
EBITDA 1 3,13,756 3,29,599 3,28,778 3,29,505 3,12,361 3,27,334 3,41,999 3,58,652
EBIT 1 1,54,841 1,65,355 1,66,132 1,70,871 1,67,784 1,72,421 1,87,863 2,00,530
Operating Margin 15.37% 16.26% 16.48% 20.23% 20.56% 20.87% 21.77% 22.41%
Earnings before Tax (EBT) 1 1,21,365 67,680 1,20,402 1,34,269 1,15,334 1,28,280 1,52,170 1,57,534
Net income 1 67,731 46,853 1,96,025 76,159 76,111 86,115 1,00,023 1,08,014
Net margin 6.72% 4.61% 19.45% 9.02% 9.33% 10.42% 11.59% 12.07%
EPS 2 1.020 0.6900 2.970 1.190 1.210 1.385 1.654 1.806
Free Cash Flow 1 1,01,221 1,71,920 1,12,252 68,213 1,07,609 1,74,090 1,40,768 1,54,733
FCF margin 10.05% 16.91% 11.14% 8.08% 13.19% 21.07% 16.32% 17.29%
FCF Conversion (EBITDA) 32.26% 52.16% 34.14% 20.7% 34.45% 53.18% 41.16% 43.14%
FCF Conversion (Net income) 149.45% 366.94% 57.26% 89.57% 141.38% 202.16% 140.74% 143.25%
Dividend per Share 2 0.3500 0.3800 0.4400 - 0.4600 0.4860 0.5147 0.5039
Announcement Date 12/02/20 09/02/21 08/02/22 14/02/23 13/02/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Quarterly data)

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 2,53,719 2,11,225 2,17,392 2,14,466 2,15,962 2,08,926 2,02,532 2,03,842 2,00,713 2,03,298 2,04,907 2,08,883 2,14,182 2,20,515 2,24,447
EBITDA 1 74,584 81,144 82,677 83,212 84,755 82,708 78,699 78,898 76,656 80,584 81,328 82,290 84,515 84,870 86,029
EBIT 1 33,036 39,839 40,961 43,571 44,685 44,125 40,308 41,543 41,808 40,758 42,727 42,823 45,470 46,769 51,160
Operating Margin 13.02% 18.86% 18.84% 20.32% 20.69% 21.12% 19.9% 20.38% 20.83% 20.05% 20.85% 20.5% 21.23% 21.21% 22.79%
Earnings before Tax (EBT) 1 31,050 47,162 22,890 27,154 34,525 43,916 - 9,684 24,558 - 16,660 25,845 33,978 - -
Net income 1 1,35,589 30,797 13,683 17,969 13,710 30,146 25,875 2,028 18,062 13,494 10,412 16,552 22,556 - -
Net margin 53.44% 14.58% 6.29% 8.38% 6.35% 14.43% 12.78% 1% 9% 6.64% 5.08% 7.92% 10.53% - -
EPS 2 2.060 0.4800 0.2100 0.2800 0.2100 0.4800 0.4100 0.0300 0.2900 0.2200 0.3355 0.3516 0.4234 0.3808 0.4362
Dividend per Share 2 0.4400 - - - - - - 0.2300 0.2300 - - 0.2418 0.2429 - -
Announcement Date 08/02/22 26/04/22 12/07/22 18/10/22 14/02/23 25/04/23 12/07/23 17/10/23 13/02/24 16/04/24 - - - - -
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,56,790 5,37,829 5,06,220 5,22,609 5,25,493 5,19,134 4,85,535 4,46,019
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.775 x 1.632 x 1.54 x 1.586 x 1.682 x 1.586 x 1.42 x 1.244 x
Free Cash Flow 1 1,01,221 1,71,920 1,12,252 68,213 1,07,609 1,74,090 1,40,768 1,54,733
ROE (net income / shareholders' equity) 28.7% 20.2% 18.3% 17.1% 20.6% 21.1% 25.5% 24.7%
ROA (Net income/ Total Assets) 4.57% 3.08% 11.8% 4.6% 4.78% 4.6% 5.63% 6.04%
Assets 1 14,80,588 15,19,327 16,56,176 16,53,874 15,91,144 18,73,495 17,75,347 17,89,498
Book Value Per Share 2 2.700 3.560 6.880 6.880 5.830 6.360 6.590 6.330
Cash Flow per Share 2 3.530 4.240 3.910 - 3.800 3.630 3.810 3.960
Capex 1 1,32,874 1,08,907 1,45,930 1,59,798 1,31,102 1,22,760 1,37,393 1,40,668
Capex / Sales 13.19% 10.71% 14.48% 18.92% 16.07% 14.86% 15.92% 15.72%
Announcement Date 12/02/20 09/02/21 08/02/22 14/02/23 13/02/24 - - -
1MXN in Million2MXN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
15.72 MXN
Average target price
19.78 MXN
Spread / Average Target
+25.81%
Consensus
  1. Stock Market
  2. Equities
  3. AMX B Stock
  4. MV90 Stock
  5. Financials América Móvil, S.A.B. de C.V.