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	-	-	-	-	5.14B
BHARTI AIRTEL LIMITED	28.55x	5.18x	9.07x	1.79%	119B
SOFTBANK CORP.	20.38x	2.24x	8.53x	3.58%	77.41B
MTN GROUP LIMITED	14.27x	1.85x	3.89x	3%	22.79B
ROGERS COMMUNICATIONS INC.	31.7x	3.01x	6.81x	4.01%	19.48B
CELLNEX TELECOM, S.A.	-224.42x	8.61x	10.7x	3.2%	19.45B
VODAFONE IDEA LIMITED	-8.52x	6.98x	15.64x	-.--%	16.32B
ETIHAD ETISALAT COMPANY	13.51x	2.66x	6.9x	4.83%	13.28B
TELE2 AB	11.53x	4.86x	10.52x	6.49%	12.29B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	25.66x	3.51x	10.45x	3.99%	12.04B
Average	-9.70x	4.32x	9.17x	3.43%	31.72B
Weighted average by Cap.	6.55x	4.19x	8.88x	2.85%