Valuation GMéxico Transportes, S.A.B. de C.V.

Equities

End-of-day quote Mexican S.E. Other stock markets 12/09/2024			5-day change	1st Jan Change
32.65 ^MXN	0.00%		-0.61%	-14.53%

07-22	Copper prices, output drive Grupo Mexico profit jump	RE
07-19	GMéxico Transportes, S.A.B. de C.V. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,459	6,129	6,919	8,486	9,874	7,259	-	-
Change	-	12.27%	12.89%	22.65%	16.36%	-26.48%	-	-
Enterprise Value (EV) ¹	6,739	6,225	8,076	9,260	10,988	8,406	8,249	8,028
Change	-	-7.62%	29.72%	14.66%	18.66%	-23.5%	-1.87%	-2.67%
P/E ratio	17.2x	20.7x	18.6x	16.2x	19.6x	12.4x	12.2x	10.7x
PBR	2.06x	2.34x	2.61x	2.55x	3.05x	2.19x	2.2x	2.18x
PEG	-	-3.15x	0.7x	0.5x	-4.97x	0.8x	5.6x	0.8x
Capitalization / Revenue	2.19x	2.66x	2.8x	2.93x	3x	2.03x	1.91x	1.8x
EV / Revenue	2.7x	2.7x	3.26x	3.2x	3.34x	2.35x	2.17x	1.99x
EV / EBITDA	6.09x	6.18x	7.32x	7x	7.4x	5.44x	4.77x	4.25x
EV / EBIT	9.43x	9.49x	10.6x	9.9x	10.6x	7.2x	6.64x	5.45x
EV / FCF	13,654,498x	10,106,199x	13,382,236x	8,144,588x	17,197,152x	-	9,075,765x	8,524,130x
FCF Yield	0%	0%	0%	0%	0%	-	0%	0%
Dividend per Share ²	0.0629	0.0525	0.0798	0.1065	-	0.1129	0.1226	0.1292
Rate of return	4.72%	3.52%	4.73%	5.48%	-	6.79%	7.38%	7.78%
EPS ²	0.0772	0.0721	0.0908	0.12	0.1152	0.1336	0.1365	0.1553
Distribution rate	81.5%	72.9%	87.9%	88.8%	-	84.5%	89.9%	83.2%
Net sales ¹	2,497	2,307	2,475	2,897	3,287	3,572	3,798	4,030
EBITDA ¹	1,107	1,008	1,103	1,322	1,485	1,546	1,728	1,888
EBIT ¹	714.7	655.7	764.3	934.9	1,035	1,168	1,242	1,472
Net income ¹	316.5	295.7	366.4	522.3	499.1	604.1	673.3	910.3
Net Debt ¹	1,280	96.61	1,157	773.8	1,114	1,146	989.6	769.4
Reference price ²	1.331	1.495	1.687	1.942	2.260	1.661	1.661	1.661
Nbr of stocks (in thousands)	4,100,595	4,100,595	4,100,595	4,369,940	4,369,940	4,369,940	-	-
Announcement Date	25/02/20	22/01/21	26/01/22	25/01/23	31/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GMÉXICO TRANSPORTES, S.A.B. DE C.V.	12.44x	2.35x	5.44x	+6.79%	7.26B
UNION PACIFIC CORPORATION	22.35x	7.46x	14.81x	+2.10%	152B
CSX CORPORATION	17.33x	5.49x	11.18x	+1.39%	64.85B
NORFOLK SOUTHERN CORPORATION	26.05x	6.06x	13.48x	+2.12%	57.56B
DAQIN RAILWAY CO., LTD.	10.42x	0.86x	3.5x	+5.55%	15.17B
CONTAINER CORPORATION OF INDIA LIMITED	41.08x	5.5x	24.57x	+1.35%	6.91B
CHINA RAILWAY TIELONG CONTAINER LOGISTICS CO., LTD	14.96x	0.38x	4.9x	+1.43%	954M
FTAI INFRASTRUCTURE INC.	-4.97x	-	-	+1.38%	916M
Average	17.46x	4.01x	11.13x	+2.76%	38.16B
Weighted average by Cap.	21.47x	6.26x	13.19x	+2.22%