End-of-day quote
Mexican S.E.
03:30:00 17/06/2024 am IST
|
5-day change
|
1st Jan Change
|
76.52
MXN
|
-36.08%
|
|
0.00%
|
-36.08%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,35,204
|
1,47,396
|
1,41,383
|
1,28,969
|
85,937
|
77,509
|
-
|
-
|
Enterprise Value (EV)
1 |
1,61,925
|
1,83,502
|
1,92,726
|
1,76,543
|
85,937
|
1,28,812
|
1,29,717
|
1,30,531
|
P/E ratio
|
-8.04
x
|
124
x
|
20.5
x
|
7.3
x
|
-43.7
x
|
11.5
x
|
11.3
x
|
10.5
x
|
Yield
|
4.37%
|
4.1%
|
4.56%
|
5.43%
|
-
|
8.64%
|
8.81%
|
9.09%
|
Capitalization / Revenue
|
12.6
x
|
13.7
x
|
12.2
x
|
10.5
x
|
6.33
x
|
5.46
x
|
5.33
x
|
5.16
x
|
EV / Revenue
|
15.1
x
|
17.1
x
|
16.6
x
|
14.4
x
|
6.33
x
|
9.08
x
|
8.92
x
|
8.68
x
|
EV / EBITDA
|
20.6
x
|
23.2
x
|
23.1
x
|
20.4
x
|
9.14
x
|
13.1
x
|
13
x
|
12.9
x
|
EV / FCF
|
32.5
x
|
33.8
x
|
33.2
x
|
25.9
x
|
-
|
14
x
|
14.7
x
|
14.5
x
|
FCF Yield
|
3.08%
|
2.96%
|
3.02%
|
3.86%
|
-
|
7.13%
|
6.82%
|
6.89%
|
Price to Book
|
0.85
x
|
0.93
x
|
0.87
x
|
0.68
x
|
-
|
0.44
x
|
0.43
x
|
0.43
x
|
Nbr of stocks (in thousands)
|
20,57,898
|
20,81,863
|
21,10,194
|
25,53,845
|
25,53,845
|
25,53,845
|
-
|
-
|
Reference price
2 |
65.70
|
70.80
|
67.00
|
50.50
|
33.65
|
30.35
|
30.35
|
30.35
|
Announcement Date
|
01/06/20
|
17/06/21
|
01/06/22
|
31/05/23
|
29/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
10,718
|
10,744
|
11,602
|
12,234
|
13,578
|
14,183
|
14,541
|
15,031
|
EBITDA
1 |
7,879
|
7,901
|
8,348
|
8,639
|
9,398
|
9,844
|
9,957
|
10,106
|
EBIT
1 |
7,804
|
7,810
|
8,264
|
8,545
|
9,304
|
9,796
|
9,975
|
10,341
|
Operating Margin
|
72.81%
|
72.69%
|
71.23%
|
69.85%
|
68.52%
|
69.07%
|
68.6%
|
68.8%
|
Earnings before Tax (EBT)
1 |
-16,591
|
1,844
|
8,136
|
16,299
|
-915
|
8,096
|
8,383
|
8,919
|
Net income
1 |
-17,122
|
1,185
|
6,894
|
15,451
|
-1,983
|
6,744
|
6,726
|
7,385
|
Net margin
|
-159.75%
|
11.03%
|
59.42%
|
126.3%
|
-14.6%
|
47.55%
|
46.26%
|
49.13%
|
EPS
2 |
-8.170
|
0.5700
|
3.270
|
6.920
|
-0.7700
|
2.641
|
2.697
|
2.888
|
Free Cash Flow
1 |
4,983
|
5,432
|
5,812
|
6,821
|
-
|
9,190
|
8,843
|
8,989
|
FCF margin
|
46.49%
|
50.56%
|
50.09%
|
55.75%
|
-
|
64.8%
|
60.82%
|
59.8%
|
FCF Conversion (EBITDA)
|
63.24%
|
68.75%
|
69.62%
|
78.96%
|
-
|
93.36%
|
88.82%
|
88.95%
|
FCF Conversion (Net income)
|
-
|
458.4%
|
84.31%
|
44.15%
|
-
|
136.28%
|
131.48%
|
121.72%
|
Dividend per Share
2 |
2.872
|
2.900
|
3.057
|
2.743
|
-
|
2.624
|
2.673
|
2.759
|
Announcement Date
|
01/06/20
|
17/06/21
|
01/06/22
|
31/05/23
|
29/05/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
5,386
|
5,233
|
5,511
|
5,778
|
5,824
|
6,042
|
6,192
|
6,725
|
6,853
|
6,839
|
7,409
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
3,993
|
4,419
|
3,845
|
4,259
|
4,286
|
4,680
|
4,624
|
4,652
|
5,039
|
Operating Margin
|
-
|
-
|
72.46%
|
76.48%
|
66.02%
|
70.49%
|
69.22%
|
69.59%
|
67.47%
|
68.01%
|
68.01%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,165
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,391
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
20.3%
|
-
|
-
|
EPS
|
-11.31
|
-1.990
|
2.560
|
2.980
|
0.2900
|
6.610
|
0.3100
|
-1.330
|
0.5600
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/06/20
|
09/11/20
|
17/06/21
|
10/11/21
|
01/06/22
|
09/11/22
|
31/05/23
|
08/11/23
|
29/05/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
26,721
|
36,106
|
51,343
|
47,574
|
-
|
51,303
|
52,207
|
53,022
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.391
x
|
4.57
x
|
6.15
x
|
5.507
x
|
-
|
5.212
x
|
5.244
x
|
5.247
x
|
Free Cash Flow
1 |
4,983
|
5,432
|
5,812
|
6,821
|
-
|
9,190
|
8,843
|
8,989
|
ROE (net income / shareholders' equity)
|
3.92%
|
0.74%
|
4.29%
|
3.82%
|
-
|
3.74%
|
3.83%
|
3.92%
|
ROA (Net income/ Total Assets)
|
3.14%
|
0.57%
|
3.17%
|
2.72%
|
-
|
2.69%
|
2.79%
|
2.94%
|
Assets
1 |
-5,44,940
|
2,08,752
|
2,17,799
|
5,68,428
|
-
|
2,50,880
|
2,41,360
|
2,51,204
|
Book Value Per Share
2 |
77.60
|
76.20
|
77.10
|
74.00
|
-
|
69.60
|
69.90
|
71.00
|
Cash Flow per Share
2 |
3.140
|
3.420
|
3.150
|
3.410
|
-
|
3.400
|
3.380
|
3.580
|
Capex
1 |
1,606
|
1,646
|
886
|
820
|
-
|
1,286
|
1,357
|
1,427
|
Capex / Sales
|
14.98%
|
15.32%
|
7.64%
|
6.7%
|
-
|
9.07%
|
9.33%
|
9.5%
|
Announcement Date
|
01/06/20
|
17/06/21
|
01/06/22
|
31/05/23
|
29/05/24
|
-
|
-
|
-
|
Last Close Price
30.35
HKD Average target price
42.87
HKD Spread / Average Target +41.25% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.42% | 49.48B | | -8.68% | 13.12B | | -7.16% | 11.47B | | -1.16% | 7.81B | | -0.77% | 6.96B | | -1.60% | 6.22B | | -9.31% | 5.62B | | -2.10% | 4.92B | | -10.33% | 4B |
Retail REITs
|