Market Closed -
Sao Paulo
07:16:33 19/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
84
BRL
|
-3.68%
|
|
0.00%
|
+59.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,620
|
4,968
|
6,187
|
7,003
|
8,806
|
9,045
|
-
|
-
|
Enterprise Value (EV)
2 |
5,941
|
5,394
|
6,424
|
7,113
|
8,604
|
8,573
|
8,500
|
8,143
|
P/E ratio
|
19.4
x
|
50.1
x
|
21.2
x
|
13.7
x
|
14.6
x
|
13.5
x
|
12
x
|
11.2
x
|
Yield
|
2.82%
|
-
|
2.14%
|
3.31%
|
4.01%
|
4.73%
|
5.48%
|
6.5%
|
Capitalization / Revenue
|
6.39
x
|
8.04
x
|
6.79
x
|
5.1
x
|
5.91
x
|
4.89
x
|
4.21
x
|
3.93
x
|
EV / Revenue
|
6.76
x
|
8.73
x
|
7.05
x
|
5.18
x
|
5.77
x
|
4.64
x
|
3.95
x
|
3.54
x
|
EV / EBITDA
|
11
x
|
22.6
x
|
12.8
x
|
8.09
x
|
8.63
x
|
7.39
x
|
6.56
x
|
5.61
x
|
EV / FCF
|
23.7
x
|
-282
x
|
20.1
x
|
12.3
x
|
12
x
|
13.3
x
|
15.3
x
|
13.6
x
|
FCF Yield
|
4.22%
|
-0.36%
|
4.97%
|
8.15%
|
8.32%
|
7.5%
|
6.53%
|
7.37%
|
Price to Book
|
3.41
x
|
2.93
x
|
3.41
x
|
3.28
x
|
3.32
x
|
3.36
x
|
3.22
x
|
2.8
x
|
Nbr of stocks (in thousands)
|
3,00,000
|
3,00,000
|
3,00,000
|
3,00,000
|
3,00,000
|
3,00,000
|
-
|
-
|
Reference price
3 |
354.0
|
329.2
|
422.8
|
454.7
|
497.5
|
550.8
|
550.8
|
550.8
|
Announcement Date
|
24/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
1MXN in Million2USD in Million3MXN Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
878.9
|
617.7
|
911.2
|
1,373
|
1,491
|
1,849
|
2,151
|
2,300
|
EBITDA
1 |
539.2
|
238.8
|
499.9
|
879.4
|
996.6
|
1,159
|
1,296
|
1,451
|
EBIT
1 |
443.1
|
160.3
|
420
|
797.3
|
891.8
|
1,021
|
1,147
|
1,292
|
Operating Margin
|
50.42%
|
25.95%
|
46.09%
|
58.06%
|
59.83%
|
55.23%
|
53.34%
|
56.17%
|
Earnings before Tax (EBT)
1 |
400.3
|
139.7
|
394.2
|
764
|
855.3
|
1,057
|
1,185
|
1,280
|
Net income
1 |
285.6
|
96.5
|
290.3
|
541.7
|
596.1
|
724.3
|
821.8
|
900.2
|
Net margin
|
32.49%
|
15.62%
|
31.85%
|
39.45%
|
39.99%
|
39.17%
|
38.21%
|
39.14%
|
EPS
2 |
18.22
|
6.574
|
19.95
|
33.29
|
34.01
|
40.72
|
46.02
|
49.22
|
Free Cash Flow
1 |
250.9
|
-19.15
|
319.5
|
579.9
|
715.5
|
642.9
|
555.3
|
600
|
FCF margin
|
28.55%
|
-3.1%
|
35.06%
|
42.23%
|
48%
|
34.77%
|
25.82%
|
26.09%
|
FCF Conversion (EBITDA)
|
46.53%
|
-
|
63.91%
|
65.95%
|
71.79%
|
55.45%
|
42.85%
|
41.34%
|
FCF Conversion (Net income)
|
87.86%
|
-
|
110.07%
|
107.05%
|
120.03%
|
88.76%
|
67.57%
|
66.65%
|
Dividend per Share
2 |
10.00
|
-
|
9.030
|
15.03
|
19.93
|
26.03
|
30.17
|
35.82
|
Announcement Date
|
24/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
329.3
|
267.3
|
308.6
|
315.4
|
394.6
|
357.5
|
365.8
|
332.8
|
401.7
|
434.2
|
476.4
|
480.1
|
519
|
543.2
|
-
|
EBITDA
1 |
159.4
|
181.1
|
197.3
|
203.8
|
240.1
|
251.1
|
247.2
|
231.6
|
243.7
|
299.1
|
286
|
291.3
|
299.3
|
318.1
|
-
|
EBIT
1 |
135.3
|
166.2
|
181.2
|
185.2
|
211.3
|
222.5
|
232
|
202.9
|
213.4
|
267.4
|
249.7
|
256.4
|
270
|
285.7
|
-
|
Operating Margin
|
41.08%
|
62.18%
|
58.7%
|
58.72%
|
53.55%
|
62.23%
|
63.41%
|
60.97%
|
53.12%
|
61.59%
|
52.41%
|
53.4%
|
52.02%
|
52.59%
|
-
|
Earnings before Tax (EBT)
1 |
127.7
|
154.3
|
186.5
|
175.9
|
195.3
|
193.2
|
212.4
|
210.4
|
219.1
|
264.8
|
269.1
|
272.9
|
278
|
-
|
-
|
Net income
1 |
97.65
|
108.1
|
130
|
127.6
|
138.9
|
139.3
|
145.3
|
149.5
|
148.2
|
180
|
182.1
|
184.7
|
189.3
|
-
|
-
|
Net margin
|
29.65%
|
40.43%
|
42.12%
|
40.45%
|
35.21%
|
38.95%
|
39.71%
|
44.91%
|
36.89%
|
41.45%
|
38.21%
|
38.48%
|
36.47%
|
-
|
-
|
EPS
2 |
6.710
|
7.312
|
8.872
|
8.488
|
8.537
|
8.374
|
8.149
|
9.032
|
8.457
|
10.27
|
10.02
|
10.34
|
10.66
|
12.10
|
-
|
Dividend per Share
2 |
9.030
|
-
|
15.03
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15.93
|
8.515
|
3.493
|
7.632
|
7.632
|
Announcement Date
|
24/02/22
|
25/04/22
|
25/07/22
|
24/10/22
|
23/02/23
|
24/04/23
|
24/07/23
|
23/10/23
|
26/02/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
321
|
426
|
237
|
110
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
203
|
472
|
545
|
903
|
Leverage (Debt/EBITDA)
|
0.5945
x
|
1.784
x
|
0.4741
x
|
0.1253
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
251
|
-19.2
|
319
|
580
|
715
|
643
|
555
|
600
|
ROE (net income / shareholders' equity)
|
18.1%
|
6.09%
|
16.9%
|
25.3%
|
23.6%
|
24%
|
24%
|
23.5%
|
ROA (Net income/ Total Assets)
|
9.61%
|
3.35%
|
9.48%
|
14.6%
|
14.4%
|
16.5%
|
17.1%
|
18.5%
|
Assets
1 |
2,972
|
2,885
|
3,062
|
3,709
|
4,126
|
4,377
|
4,810
|
4,877
|
Book Value Per Share
2 |
104.0
|
112.0
|
124.0
|
139.0
|
150.0
|
164.0
|
171.0
|
197.0
|
Cash Flow per Share
2 |
28.30
|
9.790
|
34.20
|
44.90
|
45.40
|
64.80
|
59.70
|
52.20
|
Capex
1 |
111
|
163
|
178
|
151
|
80.1
|
245
|
422
|
487
|
Capex / Sales
|
12.68%
|
26.37%
|
19.57%
|
10.97%
|
5.37%
|
13.26%
|
19.62%
|
21.17%
|
Announcement Date
|
24/02/20
|
24/02/21
|
24/02/22
|
23/02/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
550.8
MXN Average target price
630.9
MXN Spread / Average Target +14.55% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.56% | 30.22B | | -3.07% | 12.01B | | -1.62% | 11.04B | | -3.46% | 7.92B | | +19.89% | 6.99B | | -13.30% | 6.88B | | +13.15% | 6.79B | | +34.51% | 3.5B | | +3.64% | 3.13B |
Other Airport Services
|