Stock LIVEPOL 1 EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials El Puerto de Liverpool, S.A.B. de C.V. Mexican S.E.

Equities

LIVEPOL 1

MXP369181112

Department Stores

End-of-day quote Mexican S.E.
Other stock markets
 23:00:00 19/06/2024 BST 		5-day change 1st Jan Change
131 MXN -13.81% Intraday chart for El Puerto de Liverpool, S.A.B. de C.V. 0.00% +10.08%
04-24 Transcript : El Puerto de Liverpool, S.A.B. de C.V., Q1 2024 Earnings Call, Apr 24, 2024
04-23 El Puerto de Liverpool, S.A.B. de C.V. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 144,467 99,083 119,408 162,350 159,044 175,855 - -
Enterprise Value (EV) 1 174,139 123,979 133,412 162,350 161,525 183,485 175,448 165,609
P/E ratio 10.2 x 125 x 9.26 x 8.87 x 7.96 x 8.19 x 7.86 x 7.32 x
Yield 1.64% 3.43% 1.69% - 2.26% 2.15% 2.58% 3.38%
Capitalization / Revenue - 0.86 x 0.79 x 0.92 x 0.81 x 0.83 x 0.77 x 0.73 x
EV / Revenue - 1.07 x 0.88 x 0.92 x 0.82 x 0.86 x 0.77 x 0.69 x
EV / EBITDA - 13.8 x 5.58 x 5.29 x 4.62 x 4.94 x 4.5 x 3.99 x
EV / FCF 26.9 x 11.8 x 6.62 x - 7.05 x 13.5 x 10.8 x 9.17 x
FCF Yield 3.72% 8.48% 15.1% - 14.2% 7.41% 9.25% 10.9%
Price to Book 1.16 x 0.87 x 1 x - 1.05 x 1.1 x 1 x 0.9 x
Nbr of stocks (in thousands) 1,342,196 1,342,196 1,342,196 1,342,196 1,342,196 1,342,196 - -
Reference price 2 93.92 69.89 88.76 114.9 115.6 131.1 131.1 131.1
Announcement Date 26/02/20 25/02/21 22/02/22 21/02/23 28/02/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 115,473 151,022 176,034 195,992 212,981 226,997 241,654
EBITDA 1 - 9,006 23,909 30,687 34,992 37,146 38,956 41,486
EBIT 1 - 3,812 18,733 25,515 29,606 31,786 32,861 35,316
Operating Margin - 3.3% 12.4% 14.49% 15.11% 14.92% 14.48% 14.61%
Earnings before Tax (EBT) 1 - 371.4 16,388 23,194 26,999 28,281 30,375 31,191
Net income 1 - 750.1 12,868 17,385 19,487 21,734 22,671 24,512
Net margin - 0.65% 8.52% 9.88% 9.94% 10.2% 9.99% 10.14%
EPS 2 9.250 0.5600 9.590 12.95 14.52 16.01 16.69 17.92
Free Cash Flow 1 6,471 10,508 20,147 - 22,901 13,599 16,228 18,054
FCF margin - 9.1% 13.34% - 11.68% 6.39% 7.15% 7.47%
FCF Conversion (EBITDA) - 116.68% 84.27% - 65.45% 36.61% 41.66% 43.52%
FCF Conversion (Net income) - 1,400.86% 156.57% - 117.52% 62.57% 71.58% 73.65%
Dividend per Share 2 1.540 2.400 1.500 - 2.610 2.824 3.384 4.429
Announcement Date 26/02/20 25/02/21 22/02/22 21/02/23 28/02/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Quarterly data)

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 56,069 32,247 42,560 38,054 63,173 37,570 47,587 41,702 69,133 41,220 51,973 45,527 75,401 44,459 56,025
EBITDA 1 10,331 4,929 7,784 6,189 11,785 5,189 8,703 6,986 14,114 5,915 9,414 7,262 15,019 5,943 10,437
EBIT 1 8,943 3,672 6,531 4,907 10,406 3,886 7,378 5,647 12,695 4,558 7,950 5,858 13,436 5,119 9,319
Operating Margin 15.95% 11.39% 15.34% 12.89% 16.47% 10.34% 15.5% 13.54% 18.36% 11.06% 15.3% 12.87% 17.82% 11.51% 16.63%
Earnings before Tax (EBT) 8,375 2,962 6,317 4,264 - 2,938 - - - 3,780 - - - - -
Net income 1 6,886 2,232 4,474 3,079 7,601 2,143 4,702 3,967 8,675 2,860 5,768 3,913 9,295 3,315 6,447
Net margin 12.28% 6.92% 10.51% 8.09% 12.03% 5.7% 9.88% 9.51% 12.55% 6.94% 11.1% 8.6% 12.33% 7.46% 11.51%
EPS 2 5.130 1.660 3.340 2.290 5.660 1.600 3.500 2.960 6.460 - 4.297 2.915 6.926 2.470 4.804
Dividend per Share 2 - - - - - - - - - - 1.475 - 1.475 - 1.653
Announcement Date 22/02/22 30/04/22 26/07/22 18/10/22 21/02/23 25/04/23 18/07/23 24/10/23 28/02/24 23/04/24 - - - - -
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 29,673 24,895 14,004 - 2,481 7,629 - -
Net Cash position 1 - - - - - - 408 10,247
Leverage (Debt/EBITDA) - 2.764 x 0.5857 x - 0.0709 x 0.2054 x - -
Free Cash Flow 1 6,471 10,508 20,147 - 22,901 13,599 16,229 18,054
ROE (net income / shareholders' equity) 11.8% 0.69% 11.3% - 13.9% 13.6% 13.3% 13.3%
ROA (Net income/ Total Assets) 6.6% 0.37% 6.03% - 7.87% 6.61% 6.89% -
Assets 1 - 202,701 213,403 - 247,514 328,902 329,085 -
Book Value Per Share 2 81.30 80.40 89.10 - 110.0 120.0 132.0 145.0
Cash Flow per Share 2 11.30 11.20 19.40 - 17.10 10.90 16.00 19.20
Capex 1 8,731 4,514 5,975 - 8,619 11,257 10,820 10,734
Capex / Sales - 3.91% 3.96% - 4.4% 5.29% 4.77% 4.44%
Announcement Date 26/02/20 25/02/21 22/02/22 21/02/23 28/02/24 - - -
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

Ratings for El Puerto de Liverpool, S.A.B. de C.V.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
16
Last Close Price
131.1 MXN
Average target price
143.2 MXN
Spread / Average Target
+9.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Department Stores

1st Jan change Capi.
WESFARMERS LIMITED Stock Wesfarmers Limited
+14.27% 49.35B
FIVE BELOW, INC. Stock Five Below, Inc.
-48.88% 6B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD. Stock Zhejiang China Commodities City Group Co., Ltd.
+1.37% 5.6B
CENTRAL RETAIL CORPORATION Stock Central Retail Corporation
-25.00% 5.05B
RYOHIN KEIKAKU CO., LTD. Stock Ryohin Keikaku Co., Ltd.
+13.33% 4.4B
WOOLWORTHS HOLDINGS LIMITED Stock Woolworths Holdings Limited
-14.43% 3.06B
BERLI JUCKER Stock Berli Jucker
-14.80% 2.32B
MAGAZINE LUIZA S.A. Stock Magazine Luiza S.A.
-44.21% 1.59B
IZUMI CO., LTD. Stock Izumi Co., Ltd.
-11.11% 1.43B
Other Department Stores
  1. Stock Market
  2. Equities
  3. LIVEPOL C-1 Stock
  4. LIVEPOL 1 Stock
  5. Financials El Puerto de Liverpool, S.A.B. de C.V.