End-of-day quote
Mexican S.E.
04:30:00 21/11/2023 am IST
|
5-day change
|
1st Jan Change
|
2,220
MXN
|
+4.99%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,946
|
13,024
|
9,707
|
10,789
|
11,925
|
12,736
|
-
|
-
|
Enterprise Value (EV)
1 |
16,946
|
13,024
|
9,707
|
10,789
|
11,925
|
12,736
|
12,736
|
12,736
|
P/E ratio
|
13.4
x
|
137
x
|
10.4
x
|
9.02
x
|
9.49
x
|
8.47
x
|
7.63
x
|
7.03
x
|
Yield
|
2.79%
|
5.02%
|
1.08%
|
-
|
4.32%
|
6.05%
|
6.77%
|
7.2%
|
Capitalization / Revenue
|
3.93
x
|
3.56
x
|
2.61
x
|
2.41
x
|
2.32
x
|
2.3
x
|
2.17
x
|
2.03
x
|
EV / Revenue
|
3.93
x
|
3.56
x
|
2.61
x
|
2.41
x
|
2.32
x
|
2.3
x
|
2.17
x
|
2.03
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.58
x
|
1.9
x
|
1.41
x
|
1.44
x
|
1.25
x
|
1.36
x
|
1.26
x
|
1.16
x
|
Nbr of stocks (in thousands)
|
79,510
|
79,405
|
79,517
|
79,533
|
79,536
|
79,474
|
-
|
-
|
Reference price
2 |
213.1
|
164.0
|
122.1
|
135.7
|
149.9
|
160.2
|
160.2
|
160.2
|
Announcement Date
|
05/02/20
|
08/02/21
|
07/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,310
|
3,663
|
3,722
|
4,476
|
5,132
|
5,540
|
5,856
|
6,289
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,778
|
61.57
|
1,706
|
2,244
|
2,713
|
2,078
|
2,605
|
2,517
|
Operating Margin
|
41.26%
|
1.68%
|
45.82%
|
50.14%
|
52.87%
|
37.51%
|
44.48%
|
40.01%
|
Earnings before Tax (EBT)
1 |
1,778
|
61.57
|
1,390
|
1,775
|
1,775
|
2,114
|
2,330
|
2,566
|
Net income
1 |
1,270
|
95.27
|
934.1
|
1,200
|
1,261
|
1,511
|
1,669
|
1,813
|
Net margin
|
29.46%
|
2.6%
|
25.09%
|
26.8%
|
24.57%
|
27.27%
|
28.5%
|
28.83%
|
EPS
2 |
15.92
|
1.200
|
11.71
|
15.04
|
15.81
|
18.93
|
20.99
|
22.79
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
5.953
|
8.240
|
1.321
|
-
|
6.478
|
9.698
|
10.85
|
11.54
|
Announcement Date
|
05/02/20
|
08/02/21
|
07/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
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 |
1,018
|
1,023
|
1,051
|
1,142
|
1,237
|
1,284
|
1,333
|
1,325
|
1,327
|
1,395
|
1,342
|
1,349
|
1,366
|
1,403
|
1,367
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
439.3
|
514
|
521.9
|
600
|
596.4
|
711.1
|
740
|
700.7
|
637.5
|
779.1
|
518.4
|
505.6
|
498.4
|
582.2
|
-
|
Operating Margin
|
43.15%
|
50.23%
|
49.66%
|
52.53%
|
48.21%
|
55.39%
|
55.5%
|
52.87%
|
48.04%
|
55.87%
|
38.62%
|
37.47%
|
36.49%
|
41.48%
|
-
|
Earnings before Tax (EBT)
1 |
406.3
|
446.7
|
428.4
|
483.6
|
407.2
|
514.9
|
522.7
|
456.9
|
333.4
|
559.1
|
507.8
|
513.5
|
516.3
|
565.5
|
576.4
|
Net income
1 |
276.4
|
296.9
|
288.9
|
329.8
|
277.6
|
373.6
|
378.6
|
329
|
218.1
|
408.2
|
371.4
|
372.7
|
371.2
|
407.2
|
412.7
|
Net margin
|
27.14%
|
29.01%
|
27.48%
|
28.87%
|
22.44%
|
29.1%
|
28.4%
|
24.83%
|
16.44%
|
29.27%
|
27.67%
|
27.62%
|
27.18%
|
29.02%
|
30.19%
|
EPS
2 |
3.466
|
3.721
|
3.621
|
4.136
|
3.480
|
4.685
|
4.748
|
4.118
|
2.747
|
5.130
|
4.705
|
4.601
|
4.490
|
5.166
|
5.188
|
Dividend per Share
2 |
-
|
3.917
|
3.876
|
-
|
-
|
-
|
6.718
|
-
|
-
|
-
|
9.381
|
-
|
-
|
-
|
5.216
|
Announcement Date
|
07/02/22
|
09/05/22
|
11/08/22
|
07/11/22
|
09/02/23
|
06/05/23
|
15/08/23
|
06/11/23
|
08/02/24
|
09/05/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
17%
|
1.4%
|
13.9%
|
16.7%
|
15.8%
|
16.7%
|
17.3%
|
17.5%
|
ROA (Net income/ Total Assets)
|
2.3%
|
0.2%
|
1.5%
|
1.9%
|
2%
|
2.31%
|
2.4%
|
2.38%
|
Assets
1 |
55,201
|
47,637
|
62,271
|
63,140
|
63,038
|
65,555
|
69,592
|
76,067
|
Book Value Per Share
2 |
82.70
|
86.20
|
86.80
|
94.40
|
120.0
|
118.0
|
128.0
|
138.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/02/20
|
08/02/21
|
07/02/22
|
09/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
160.2
USD Average target price
188.3
USD Spread / Average Target +17.49% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.30% | 163B | | +9.22% | 150B | | -7.95% | 143B |
Other Banks
|