Delayed
OTC Markets
19:31:34 07/06/2024 BST
|
5-day change
|
1st Jan Change
|
1.76
USD
|
-6.88%
|
|
0.00%
|
-16.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
114,586
|
105,090
|
101,479
|
104,776
|
112,940
|
103,031
|
-
|
-
|
Enterprise Value (EV)
1 |
129,886
|
118,190
|
115,979
|
120,676
|
122,607
|
114,023
|
114,302
|
111,435
|
P/E ratio
|
22.5
x
|
17.3
x
|
21.2
x
|
20.5
x
|
16.7
x
|
12.6
x
|
11.8
x
|
10.8
x
|
Yield
|
-
|
-
|
-
|
-
|
4.24%
|
5.76%
|
6.45%
|
7.01%
|
Capitalization / Revenue
|
2.63
x
|
2.25
x
|
2.16
x
|
2.05
x
|
2.12
x
|
1.86
x
|
1.76
x
|
1.68
x
|
EV / Revenue
|
2.99
x
|
2.53
x
|
2.47
x
|
2.36
x
|
2.3
x
|
2.06
x
|
1.95
x
|
1.82
x
|
EV / EBITDA
|
11.9
x
|
9.46
x
|
11.3
x
|
11.1
x
|
8.81
x
|
7.6
x
|
7.43
x
|
7.03
x
|
EV / FCF
|
14.3
x
|
12.4
x
|
25
x
|
19.5
x
|
11.1
x
|
21.3
x
|
12.3
x
|
10.7
x
|
FCF Yield
|
7%
|
8.06%
|
4.01%
|
5.12%
|
9.04%
|
4.68%
|
8.14%
|
9.38%
|
Price to Book
|
21.9
x
|
18.1
x
|
16.7
x
|
20.2
x
|
17
x
|
10.8
x
|
9.58
x
|
8.57
x
|
Nbr of stocks (in thousands)
|
3,084,833
|
3,084,833
|
3,075,133
|
3,075,133
|
3,075,133
|
3,075,133
|
-
|
-
|
Reference price
2 |
37.50
|
33.99
|
31.01
|
33.07
|
38.17
|
31.98
|
31.98
|
31.98
|
Announcement Date
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
43,500
|
46,703
|
46,894
|
51,055
|
53,307
|
55,393
|
58,647
|
61,382
|
EBITDA
1 |
10,943
|
12,491
|
10,285
|
10,903
|
13,917
|
15,003
|
15,379
|
15,848
|
EBIT
1 |
8,997
|
10,537
|
8,350
|
8,941
|
11,932
|
12,879
|
13,232
|
13,607
|
Operating Margin
|
20.68%
|
22.56%
|
17.81%
|
17.51%
|
22.38%
|
23.25%
|
22.56%
|
22.17%
|
Earnings before Tax (EBT)
1 |
7,462
|
8,873
|
6,610
|
7,251
|
10,388
|
11,212
|
12,248
|
13,274
|
Net income
1 |
5,156
|
6,086
|
4,494
|
4,936
|
7,013
|
7,913
|
8,408
|
9,090
|
Net margin
|
11.85%
|
13.03%
|
9.58%
|
9.67%
|
13.16%
|
14.28%
|
14.34%
|
14.81%
|
EPS
2 |
1.670
|
1.970
|
1.460
|
1.610
|
2.280
|
2.542
|
2.704
|
2.957
|
Free Cash Flow
1 |
9,090
|
9,521
|
4,647
|
6,178
|
11,084
|
5,341
|
9,306
|
10,454
|
FCF margin
|
20.9%
|
20.39%
|
9.91%
|
12.1%
|
20.79%
|
9.64%
|
15.87%
|
17.03%
|
FCF Conversion (EBITDA)
|
83.07%
|
76.22%
|
45.18%
|
56.66%
|
79.64%
|
35.6%
|
60.51%
|
65.96%
|
FCF Conversion (Net income)
|
176.3%
|
156.43%
|
103.41%
|
125.15%
|
158.05%
|
67.5%
|
110.68%
|
115%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
1.620
|
1.842
|
2.062
|
2.243
|
Announcement Date
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
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 |
11,719
|
12,574
|
12,895
|
12,794
|
12,792
|
13,549
|
13,714
|
12,673
|
13,371
|
13,790
|
14,377
|
13,408
|
13,971
|
14,950
|
15,132
|
EBITDA
1 |
2,089
|
2,515
|
2,676
|
2,755
|
2,957
|
3,265
|
3,512
|
3,429
|
3,710
|
3,894
|
3,709
|
3,566
|
3,667
|
3,910
|
3,851
|
EBIT
1 |
1,638
|
2,006
|
2,157
|
2,253
|
2,525
|
2,782
|
3,029
|
2,943
|
3,177
|
3,400
|
3,159
|
3,027
|
3,066
|
3,325
|
3,266
|
Operating Margin
|
13.98%
|
15.95%
|
16.73%
|
17.61%
|
19.74%
|
20.53%
|
22.09%
|
23.22%
|
23.76%
|
24.66%
|
21.97%
|
22.58%
|
21.95%
|
22.24%
|
21.58%
|
Earnings before Tax (EBT)
1 |
1,218
|
1,587
|
1,728
|
1,828
|
2,108
|
2,367
|
2,648
|
2,529
|
2,844
|
3,085
|
2,800
|
2,672
|
2,719
|
2,972
|
2,928
|
Net income
1 |
790
|
1,092
|
1,177
|
1,245
|
1,423
|
1,613
|
1,799
|
1,671
|
1,930
|
2,082
|
1,910
|
1,823
|
1,856
|
2,051
|
2,020
|
Net margin
|
6.74%
|
8.68%
|
9.13%
|
9.73%
|
11.12%
|
11.9%
|
13.12%
|
13.19%
|
14.43%
|
15.1%
|
13.29%
|
13.6%
|
13.28%
|
13.72%
|
13.35%
|
EPS
2 |
0.2600
|
0.3600
|
0.3800
|
0.4000
|
0.4700
|
0.5200
|
0.5900
|
0.5400
|
0.6300
|
0.6800
|
0.6376
|
0.5947
|
0.6138
|
0.6870
|
0.7025
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3999
|
0.3999
|
0.8005
|
1.858
|
-
|
Announcement Date
|
20/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
19/01/23
|
20/04/23
|
20/07/23
|
19/10/23
|
18/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
15,300
|
13,100
|
14,500
|
15,900
|
9,667
|
10,992
|
11,271
|
8,404
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.398
x
|
1.049
x
|
1.41
x
|
1.458
x
|
0.6946
x
|
0.7327
x
|
0.7329
x
|
0.5303
x
|
Free Cash Flow
1 |
9,090
|
9,521
|
4,647
|
6,178
|
11,084
|
5,341
|
9,306
|
10,454
|
ROE (net income / shareholders' equity)
|
95.1%
|
110%
|
77.9%
|
91.8%
|
117%
|
97.8%
|
83.1%
|
74.5%
|
ROA (Net income/ Total Assets)
|
12.4%
|
12.8%
|
8.8%
|
9.65%
|
13.1%
|
15%
|
15.6%
|
16.1%
|
Assets
1 |
41,447
|
47,501
|
51,052
|
51,159
|
53,731
|
52,699
|
53,785
|
56,488
|
Book Value Per Share
2 |
1.710
|
1.880
|
1.860
|
1.630
|
2.250
|
2.950
|
3.340
|
3.730
|
Cash Flow per Share
2 |
3.190
|
3.350
|
2.210
|
2.710
|
4.150
|
3.220
|
3.070
|
-
|
Capex
1 |
772
|
813
|
2,150
|
2,141
|
1,676
|
2,061
|
2,001
|
2,089
|
Capex / Sales
|
1.77%
|
1.74%
|
4.59%
|
4.19%
|
3.14%
|
3.72%
|
3.41%
|
3.4%
|
Announcement Date
|
23/01/20
|
21/01/21
|
20/01/22
|
19/01/23
|
18/01/24
|
-
|
-
|
-
|
Last Close Price
31.98
MXN Average target price
43.95
MXN Spread / Average Target +37.42% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.61% | 395B | | +15.18% | 139B | | +23.08% | 80.59B | | -7.54% | 68.78B | | -24.24% | 40.6B | | -14.14% | 35.6B | | +2.03% | 33.94B | | +8.24% | 18.26B | | +20.40% | 17.31B |
Other Personal Products
|