End-of-day quote
Mexican S.E.
03:30:00 29/04/2024 am IST
|
5-day change
|
1st Jan Change
|
283.8
MXN
|
-1.70%
|
|
+3.48%
|
+14.31%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
95,370
|
78,784
|
1,33,862
|
93,629
|
95,259
|
1,12,788
|
1,12,788
|
-
|
Enterprise Value (EV)
1 |
1,08,226
|
1,21,009
|
1,70,678
|
1,26,965
|
1,23,122
|
1,29,079
|
1,26,950
|
1,15,444
|
P/E ratio
|
15.9
x
|
114
x
|
-181
x
|
11.2
x
|
28.9
x
|
-
|
-
|
-
|
Yield
|
5.71%
|
4.81%
|
-
|
1.09%
|
-
|
1.22%
|
0.9%
|
2.34%
|
Capitalization / Revenue
|
1.13
x
|
0.91
x
|
1.39
x
|
0.73
x
|
0.95
x
|
0.98
x
|
1.11
x
|
1.13
x
|
EV / Revenue
|
1.28
x
|
1.4
x
|
1.77
x
|
0.99
x
|
1.23
x
|
1.29
x
|
1.25
x
|
1.16
x
|
EV / EBITDA
|
4.37
x
|
6.45
x
|
5.68
x
|
3.49
x
|
6.34
x
|
9.93
x
|
5.8
x
|
3.5
x
|
EV / FCF
|
-2,04,93,195
x
|
-1,81,50,032
x
|
1,49,87,674
x
|
1,52,30,609
x
|
-8,09,05,327
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
0.94
x
|
1.87
x
|
1.13
x
|
1.3
x
|
1.39
x
|
1.47
x
|
1.36
x
|
Nbr of stocks (in thousands)
|
3,97,476
|
3,97,476
|
3,97,476
|
3,97,476
|
3,97,476
|
3,97,476
|
3,97,476
|
-
|
Reference price
2 |
239.9
|
198.2
|
336.8
|
235.6
|
239.7
|
283.8
|
283.8
|
283.8
|
Announcement Date
|
27/02/19
|
03/03/20
|
02/03/21
|
08/03/22
|
07/03/23
|
05/03/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
84,288
|
86,615
|
96,452
|
1,28,030
|
1,00,193
|
1,00,294
|
1,01,199
|
99,830
|
EBITDA
1 |
24,739
|
18,751
|
30,065
|
36,356
|
19,426
|
12,995
|
21,871
|
32,956
|
EBIT
1 |
12,661
|
5,323
|
15,326
|
20,817
|
6,899
|
1,313
|
9,477
|
21,136
|
Operating Margin
|
15.02%
|
6.15%
|
15.89%
|
16.26%
|
6.89%
|
1.31%
|
9.37%
|
21.17%
|
Earnings before Tax (EBT)
|
11,587
|
1,534
|
5,664
|
17,655
|
4,008
|
-
|
-
|
-
|
Net income
|
6,005
|
687.2
|
-709.6
|
8,390
|
3,327
|
-
|
-
|
-
|
Net margin
|
7.12%
|
0.79%
|
-0.74%
|
6.55%
|
3.32%
|
-
|
-
|
-
|
EPS
|
15.11
|
1.742
|
-1.858
|
21.01
|
8.285
|
-
|
-
|
-
|
Free Cash Flow
|
-5,281
|
-6,667
|
11,388
|
8,336
|
-1,522
|
-
|
-
|
-
|
FCF margin
|
-6.27%
|
-7.7%
|
11.81%
|
6.51%
|
-1.52%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
37.88%
|
22.93%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
99.36%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
13.70
|
9.540
|
-
|
2.564
|
-
|
3.453
|
2.565
|
6.628
|
Announcement Date
|
27/02/19
|
03/03/20
|
02/03/21
|
08/03/22
|
07/03/23
|
05/03/24
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
---|
Net sales
1 |
31,372
|
29,092
|
30,406
|
28,741
|
30,115
|
25,232
|
24,937
|
25,887
|
27,206
|
EBITDA
1 |
10,953
|
7,035
|
6,852
|
8,225
|
-
|
3,343
|
3,653
|
3,257
|
2,144
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
3,890
|
1,350
|
-363.7
|
1,445
|
1,532
|
-778.7
|
1,399
|
375.3
|
-
|
Net margin
|
12.4%
|
4.64%
|
-1.2%
|
5.03%
|
5.09%
|
-3.09%
|
5.61%
|
1.45%
|
-
|
EPS
|
9.765
|
3.456
|
-0.8576
|
3.678
|
3.893
|
-1.983
|
3.422
|
0.8428
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
03/08/21
|
28/10/21
|
08/03/22
|
02/05/22
|
02/08/22
|
28/10/22
|
07/03/23
|
01/08/23
|
27/10/23
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
12,855
|
42,225
|
36,816
|
33,335
|
27,863
|
30,409
|
14,163
|
2,656
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5196
x
|
2.252
x
|
1.225
x
|
0.9169
x
|
1.434
x
|
2.34
x
|
0.6475
x
|
0.0806
x
|
Free Cash Flow
|
-5,281
|
-6,667
|
11,388
|
8,336
|
-1,522
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.43%
|
2.85%
|
-1%
|
10.7%
|
4.62%
|
3.55%
|
11.5%
|
13.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
180.0
|
212.0
|
180.0
|
209.0
|
185.0
|
179.0
|
193.0
|
209.0
|
Cash Flow per Share
|
36.90
|
-
|
57.80
|
62.10
|
30.00
|
-
|
-
|
-
|
Capex
|
19,956
|
5,184
|
11,584
|
16,338
|
13,463
|
-
|
-
|
-
|
Capex / Sales
|
23.68%
|
5.98%
|
12.01%
|
12.76%
|
13.44%
|
-
|
-
|
-
|
Announcement Date
|
27/02/19
|
03/03/20
|
02/03/21
|
08/03/22
|
07/03/23
|
05/03/24
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
283.8
MXN Average target price
241.6
MXN Spread / Average Target -14.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.31% | 6.74B | | -14.64% | 143B | | -6.33% | 118B | | -0.93% | 72.22B | | +4.22% | 50.88B | | +15.88% | 48.79B | | +33.66% | 41.86B | | +22.17% | 26.52B | | +34.23% | 21.47B | | +48.25% | 18.94B |
Integrated Mining
|