Financials Servicios Corporativos Javer, S.A.B. de C.V.

Equities

JAVER *

MX01JA000001

Homebuilding

End-of-day quote Mexican S.E. 04:30:00 26/02/2024 am IST 5-day change 1st Jan Change
12.29 MXN -.--% Intraday chart for Servicios Corporativos Javer, S.A.B. de C.V. -.--% -2.46%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 4,728 4,603 4,436 4,449 4,463 3,530 3,530 -
Enterprise Value (EV) 1 7,418 7,336 3,722 3,101 5,694 4,981 5,017 5,193
P/E ratio - 1,389 x - 30.5 x 16.9 x 6.3 x 5.23 x 4.96 x
Yield - - - - - 12% 10.5% 12.9%
Capitalization / Revenue 0.57 x 0.62 x 0.61 x 0.59 x 0.55 x 0.4 x 0.36 x 0.33 x
EV / Revenue 0.89 x 0.99 x 0.51 x 0.41 x 0.7 x 0.56 x 0.52 x 0.49 x
EV / EBITDA 6.99 x 7.92 x 3.81 x 2.85 x 4.74 x 3.38 x 2.99 x 2.8 x
EV / FCF - - 40,05,171 x 22,61,897 x - - - 2,27,76,839 x
FCF Yield - - 0% 0% - - - 0%
Price to Book 2.36 x 2.3 x - 1.88 x 1.68 x 1.31 x 1.16 x 1.08 x
Nbr of stocks (in thousands) 2,78,114 2,79,507 2,79,507 2,80,518 2,81,405 2,87,235 2,87,235 -
Reference price 2 17.00 16.47 15.87 15.86 15.86 12.29 12.29 12.29
Announcement Date 07/02/19 18/02/20 04/02/21 17/02/22 22/03/23 01/02/24 - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net sales 1 8,321 7,375 7,294 7,510 8,140 8,904 9,720 10,662
EBITDA 1 1,062 925.7 977.5 1,089 1,202 1,472 1,676 1,854
EBIT 1 947.2 811.9 885.6 968.6 1,081 1,314 1,516 1,684
Operating Margin 11.38% 11.01% 12.14% 12.9% 13.28% 14.75% 15.6% 15.79%
Earnings before Tax (EBT) 1 - - 318.8 434.2 513.9 965 1,144 1,278
Net income 1 - 3.352 139.7 145.9 262 564.5 759.5 856
Net margin - 0.05% 1.92% 1.94% 3.22% 6.34% 7.81% 8.03%
EPS 2 - 0.0119 - 0.5200 0.9400 2.000 2.350 2.480
Free Cash Flow - - 929.3 1,371 - - - 228
FCF margin - - 12.74% 18.26% - - - 2.14%
FCF Conversion (EBITDA) - - 95.07% 125.84% - - - 12.29%
FCF Conversion (Net income) - - 665.29% 939.79% - - - 26.64%
Dividend per Share 2 - - - - - 1.513 1.290 1.580
Announcement Date 07/02/19 18/02/20 04/02/21 17/02/22 22/03/23 01/02/24 - -
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 2,690 2,732 - - 1,231 1,390 1,487 1,663
Net Cash position 1 - - 714 1,348 - - - -
Leverage (Debt/EBITDA) 2.534 x 2.951 x - - 1.024 x 0.9438 x 0.8869 x 0.8967 x
Free Cash Flow - - 929 1,371 - - - 228
ROE (net income / shareholders' equity) 12.1% 0.42% 6.8% 6.55% 10.4% 20.9% 23.2% 22.5%
ROA (Net income/ Total Assets) - - - 1.64% - 6.09% - -
Assets 1 - - - 8,912 - 9,266 - -
Book Value Per Share 2 7.210 7.170 - 8.440 9.420 9.620 10.60 11.40
Cash Flow per Share - - - - - - - -
Capex - - 2.61 8.5 - - 20 24
Capex / Sales - - 0.04% 0.11% - - 0.21% 0.23%
Announcement Date 07/02/19 18/02/20 04/02/21 17/02/22 22/03/23 01/02/24 - -
1MXN in Million2MXN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
12.29 MXN
Average target price
18 MXN
Spread / Average Target
+46.46%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. JAVER * Stock
  4. Financials Servicios Corporativos Javer, S.A.B. de C.V.