End-of-day quote
Mexican S.E.
23:00:00 01/05/2024 BST
|
5-day change
|
1st Jan Change
|
160
MXN
|
+3.41%
|
|
+6.19%
|
-1.40%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
29,675
|
34,810
|
30,202
|
34,820
|
45,940
|
52,469
|
52,469
|
-
|
Enterprise Value (EV)
1 |
29,675
|
34,810
|
30,202
|
34,820
|
45,940
|
53,213
|
52,469
|
52,469
|
P/E ratio
|
9.28
x
|
9.47
x
|
10.2
x
|
9.79
x
|
9.29
x
|
9.63
x
|
7.96
x
|
7.53
x
|
Yield
|
-
|
-
|
-
|
11.4%
|
-
|
4.46%
|
4.65%
|
6.12%
|
Capitalization / Revenue
|
3.58
x
|
3.71
x
|
3.41
x
|
3.63
x
|
3.87
x
|
3.55
x
|
3.08
x
|
2.85
x
|
EV / Revenue
|
3.58
x
|
3.71
x
|
3.41
x
|
3.63
x
|
3.87
x
|
3.55
x
|
3.08
x
|
2.85
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.68
x
|
1.77
x
|
-
|
1.43
x
|
-
|
1.87
x
|
1.61
x
|
1.48
x
|
Nbr of stocks (in thousands)
|
327,931
|
327,931
|
327,931
|
327,931
|
327,931
|
327,931
|
327,931
|
-
|
Reference price
2 |
90.49
|
106.2
|
92.10
|
106.2
|
140.1
|
160.0
|
160.0
|
160.0
|
Announcement Date
|
28/01/19
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
29/01/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
8,287
|
9,379
|
8,860
|
9,599
|
11,867
|
15,000
|
17,040
|
18,440
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
4,415
|
5,093
|
4,113
|
4,744
|
6,503
|
7,590
|
8,695
|
10,089
|
Operating Margin
|
53.28%
|
54.3%
|
46.42%
|
49.42%
|
54.8%
|
50.6%
|
51.03%
|
54.71%
|
Earnings before Tax (EBT)
1 |
4,422
|
5,105
|
4,132
|
4,762
|
6,496
|
7,590
|
8,777
|
9,538
|
Net income
1 |
3,197
|
3,675
|
2,952
|
3,556
|
4,945
|
5,673
|
6,592
|
7,148
|
Net margin
|
38.58%
|
39.18%
|
33.32%
|
37.05%
|
41.67%
|
37.82%
|
38.68%
|
38.76%
|
EPS
2 |
9.750
|
11.21
|
9.000
|
10.84
|
15.08
|
16.62
|
20.10
|
21.24
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
12.15
|
-
|
7.133
|
7.438
|
9.794
|
Announcement Date
|
28/01/19
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
29/01/24
|
-
|
-
|
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 |
2,523
|
2,819
|
2,854
|
3,001
|
3,193
|
3,083
|
3,247
|
3,861
|
4,178
|
4,088
|
4,239
|
4,298
|
4,386
|
4,406
|
4,556
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,161
|
1,558
|
1,538
|
1,695
|
1,712
|
1,585
|
1,725
|
2,071
|
2,208
|
2,150
|
2,192
|
2,211
|
2,161
|
2,326
|
-
|
Operating Margin
|
46.02%
|
55.27%
|
53.89%
|
56.48%
|
53.62%
|
51.41%
|
53.13%
|
53.63%
|
52.85%
|
52.59%
|
51.71%
|
51.44%
|
49.27%
|
52.78%
|
-
|
Earnings before Tax (EBT)
1 |
1,164
|
1,560
|
1,537
|
1,691
|
1,708
|
1,586
|
1,725
|
2,070
|
2,208
|
2,136
|
2,174
|
2,276
|
2,271
|
2,149
|
2,286
|
Net income
1 |
925
|
1,150
|
1,155
|
1,303
|
1,337
|
1,187
|
1,300
|
1,563
|
1,622
|
1,615
|
1,629
|
1,669
|
1,679
|
1,691
|
1,714
|
Net margin
|
36.66%
|
40.79%
|
40.47%
|
43.42%
|
41.87%
|
38.5%
|
40.04%
|
40.48%
|
38.82%
|
39.51%
|
38.43%
|
38.82%
|
38.29%
|
38.38%
|
37.63%
|
EPS
2 |
2.821
|
3.507
|
3.522
|
3.970
|
4.081
|
-
|
-
|
-
|
-
|
-
|
4.969
|
5.088
|
5.120
|
5.157
|
5.228
|
Dividend per Share
2 |
12.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.460
|
-
|
3.460
|
-
|
4.705
|
Announcement Date
|
24/01/22
|
25/04/22
|
26/07/22
|
24/10/22
|
23/01/23
|
30/04/23
|
25/07/23
|
23/10/23
|
29/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
19.8%
|
20.1%
|
14%
|
15.3%
|
19.9%
|
21.2%
|
21.4%
|
20.9%
|
ROA (Net income/ Total Assets)
|
2.7%
|
2.7%
|
2%
|
2.24%
|
2.65%
|
2.54%
|
2.71%
|
2.58%
|
Assets
1 |
118,407
|
136,094
|
147,600
|
158,743
|
186,801
|
223,708
|
243,246
|
276,935
|
Book Value Per Share
2 |
53.90
|
60.00
|
-
|
74.40
|
-
|
85.50
|
99.50
|
108.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/01/19
|
27/01/20
|
25/01/21
|
24/01/22
|
23/01/23
|
29/01/24
|
-
|
-
|
Average target price
176.5
MXN Spread / Average Target +10.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.40% | 2.99B | | +13.62% | 207B | | +4.79% | 73.01B | | +9.88% | 55.46B | | +3.95% | 48.36B | | +22.83% | 45.02B | | +10.41% | 37.28B | | -15.97% | 35.24B | | -96.60% | 32.24B | | +8.48% | 25.23B |
Commercial Banks
|