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 12,324 - -
Change - -22.05% -21.89% 76.61% -24.82% -29.47% - -
Enterprise Value (EV) 1 26,264 21,719 17,681 27,294 22,241 16,515 15,990 15,557
Change - -17.3% -18.59% 54.37% -18.51% -25.75% -3.18% -2.71%
P/E 14.9x 12x 13.1x 11.7x 11.1x 6.68x 6.4x 5.73x
PBR 1.96x 1.75x 1.44x 2.26x 1.57x 0.87x - -
PEG - -5.76x -0.6x 0.1x -0.4x 0.4x 1.47x 0.5x
Capitalization / Revenue 1.4x 1x 0.8x 1.25x 1x 0.69x 0.66x 0.62x
EV / Revenue 1.7x 1.29x 1.07x 1.47x 1.27x 0.92x 0.85x 0.78x
EV / EBITDA 8.18x 6.26x 5.12x 6.3x 5.42x 4.04x 3.74x 3.41x
EV / EBIT 8.57x 6.66x 5.48x 6.85x 5.92x 4.42x 4.11x 3.75x
EV / FCF 32.1x 13.4x 8.81x 9.77x 14.8x 11.5x 8.03x 7.24x
FCF Yield 3.11% 7.49% 11.4% 10.2% 6.77% 8.71% 12.5% 13.8%
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% 6.33% 8.48% 11.4%
EPS 2 1.44 1.41 1.08 2.14 1.61 1.893 1.975 2.206
Distribution rate 26.5% 27.1% 18.2% 37.4% 49.7% 42.3% 54.2% 65.3%
Net sales 1 15,460 16,859 16,467 18,607 17,541 17,991 18,740 19,945
EBITDA 1 3,210 3,471 3,454 4,330 4,101 4,090 4,279 4,559
EBIT 1 3,063 3,263 3,224 3,982 3,760 3,733 3,886 4,146
Net income 1 1,451 1,397 1,031 2,137 1,607 1,906 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 12.64 12.64 12.64
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.68x0.92x4.04x6.33% 73Cr
31.77x11.54x23.41x0.62% 99TCr
29.54x - - 2.02% 64TCr
32.92x7.63x15.78x2.67% 45TCr
18.71x4.57x11.31x2.91% 34TCr
19.41x5.08x12.59x3.21% 26TCr
20.34x4.19x11.96x2.11% 25TCr
23.87x6.3x11.23x2.67% 20TCr
12.3x4.48x9.37x4.08% 19TCr
-43.47x6.35x24.81x2.29% 18TCr
Average 15.21x 5.67x 13.83x 2.89% 35.06TCr
Weighted average by Cap. 23.19x 7.72x 17.10x 2.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LAB B Stock
  4. Valuation Genomma Lab Internacional, S.A.B. de C.V.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!