Valuation Fideicomiso Opsimex

Stocks

End-of-day quote Mexican S.E. 20/08/2026			5-day change	1st Jan Change
26.00 ^MXN	-.--%		-.--%	-

08-01	Fideicomiso Opsimex Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
04-28	Fideicomiso Opsimex Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	96,523	94,830	88,056	88,056	88,056
Change	-	-1.75%	-7.14%	0%	0%
Enterprise Value (EV) ¹	103,558	105,217	101,338	102,267	101,606
Change	-	1.6%	-3.69%	0.92%	-0.65%
P/E	118x	70.5x	61x	46.8x	40.7x
PBR	1.62x	1.57x	1.46x	1.43x	1.43x
PEG	0x	1.1x	8.32x	1.6x	2.7x
Capitalization / Revenue	22.1x	15.3x	12.4x	11.1x	10.2x
EV / Revenue	23.8x	17x	14.3x	12.8x	11.8x
EV / EBITDA	31.4x	21.4x	18.6x	13.6x	14.8x
EV / EBIT	95.2x	48.9x	41.1x	33.7x	29.2x
EV / FCF	-	-	-	-	-
FCF Yield	-	-	-	-	-
Dividend per Share ²	-	-	0.2415	-	0.4493
Rate of return	-	-	0.93%	-	1.73%
EPS ²	0.2417	0.3972	0.4264	0.5551	0.6392
Distribution rate	-	-	56.6%	-	70.3%
Net sales ¹	4,360	6,195	7,082	7,968	8,612
EBITDA ¹	3,299	4,919	5,455	7,525	6,879
EBIT ¹	1,088	2,151	2,465	3,032	3,480
Net income ¹	818.5	1,345	1,444	1,880	2,165
Net Debt ¹	7,035	10,388	13,282	14,211	13,550
Reference price ²	28.50	28.00	26.00	26.00	26.00
Nbr of stocks (in thousands)	3,386,769	3,386,769	3,386,769	3,386,769	3,386,769
Announcement Date	15/04/22	26/04/23	07/05/24	10/06/25	21/05/26

¹MXN in Million²MXN

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FIDEICOMISO OPSIMEX	-	-	-	-	4.89B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1133.12x	49.49x	101.21x	-	2,275B
SOFTBANK GROUP CORP.	47.72x	6.66x	27.63x	0.17%	227B
T-MOBILE US, INC.	15.31x	2.78x	7.03x	2.48%	180B
AT&T INC.	10.38x	2.43x	6.51x	4.54%	168B
BHARTI AIRTEL LIMITED	28.57x	5.22x	9.14x	1.82%	118B
COMCAST CORPORATION	7.01x	1.29x	4.68x	6.33%	74.31B
SOFTBANK CORP.	18.99x	2.18x	8.25x	3.67%	72.95B
KDDI CORPORATION	14.37x	2.35x	7.75x	2.92%	69.26B
VODAFONE GROUP PLC	14.09x	1.46x	4.97x	3.21%	38.85B
Average	143.29x	8.21x	19.68x	3.14%	322.81B
Weighted average by Cap.	806.58x	36.02x	74.96x	2.66%