Company Valuation: Genomma Lab Internacional, S.A.B. de C.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,614 16,849 13,161 23,244 17,474 14,313 - -
Change - -22.05% -21.89% 76.61% -24.82% -18.09% - -
Enterprise Value (EV) 1 26,264 21,719 17,681 27,294 22,241 18,504 17,979 17,546
Change - -17.3% -18.59% 54.37% -18.51% -16.81% -2.84% -2.41%
P/E 14.9x 12x 13.1x 11.7x 11.1x 7.54x 7.43x 6.65x
PBR 1.96x 1.75x 1.44x 2.26x 1.57x 1.02x - -
PEG - -5.76x -0.6x 0.1x -0.4x 0.4x 4.93x 0.6x
Capitalization / Revenue 1.4x 1x 0.8x 1.25x 1x 0.8x 0.76x 0.72x
EV / Revenue 1.7x 1.29x 1.07x 1.47x 1.27x 1.04x 0.96x 0.88x
EV / EBITDA 8.18x 6.26x 5.12x 6.3x 5.42x 4.56x 4.2x 3.85x
EV / EBIT 8.57x 6.66x 5.48x 6.85x 5.92x 4.99x 4.63x 4.23x
EV / FCF 32.1x 13.4x 8.81x 9.77x 14.8x 12.9x 9.03x 8.17x
FCF Yield 3.11% 7.49% 11.4% 10.2% 6.77% 7.78% 11.1% 12.2%
Dividend per Share 2 0.3817 0.3817 0.1961 0.8 0.8 0.8003 1.071 1.441
Rate of return 1.78% 2.25% 1.38% 3.18% 4.47% 5.45% 7.3% 9.82%
EPS 2 1.44 1.41 1.08 2.14 1.61 1.946 1.975 2.206
Distribution rate 26.5% 27.1% 18.2% 37.4% 49.7% 41.1% 54.2% 65.3%
Net sales 1 15,460 16,859 16,467 18,607 17,541 17,805 18,740 19,945
EBITDA 1 3,210 3,471 3,454 4,330 4,101 4,061 4,279 4,559
EBIT 1 3,063 3,263 3,224 3,982 3,760 3,705 3,886 4,146
Net income 1 1,451 1,397 1,031 2,137 1,607 1,951 2,058 2,285
Net Debt 1 4,650 4,870 4,520 4,050 4,768 4,190 3,666 3,233
Reference price 2 21.48 16.94 14.16 25.13 17.89 14.68 14.68 14.68
Nbr of stocks (in thousands) 10,06,240 9,94,639 9,29,461 9,24,946 9,76,728 9,75,033 - -
Announcement Date 23/02/22 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.54x1.04x4.56x5.45% 77Cr
37.7x13.43x28.51x0.52% 1,16500Cr
39.17x6.59x18.54x1.99% 64TCr
36.4x8.37x17.27x2.41% 50TCr
20.97x5.15x12.78x2.55% 38TCr
107.33x5.99x25.72x2.31% 36TCr
21.95x5.71x14.04x2.79% 30TCr
22.67x4.58x13.09x1.93% 27TCr
28.38x7.14x12.79x2.26% 24TCr
-45.82x7.02x27.23x2.1% 19TCr
Average 27.63x 6.50x 17.45x 2.43% 40.56TCr
Weighted average by Cap. 35.72x 8.44x 20.73x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Genomma Lab Internacional, S.A.B. de C.V.

Historical PBR trend

Valuation ratios - PBR - Genomma Lab Internacional, S.A.B. de C.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Genomma Lab Internacional, S.A.B. de C.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Genomma Lab Internacional, S.A.B. de C.V.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Genomma Lab Internacional, S.A.B. de C.V.
  1. Stock Market
  2. Stocks
  3. LAB B Stock
  4. Valuation Genomma Lab Internacional, S.A.B. de C.V.