End-of-day quote
Mexican S.E.
23:00:00 05/11/2023 GMT
|
5-day change
|
1st Jan Change
|
351.1
MXN
|
-10.58%
|
|
-.--%
|
-.--%
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,414,150
|
1,173,042
|
1,241,552
|
1,329,793
|
1,529,036
|
1,425,116
|
-
|
-
|
Enterprise Value (EV)
1 |
2,437,616
|
2,541,706
|
2,560,856
|
2,614,165
|
2,869,283
|
2,847,837
|
2,926,517
|
2,999,378
|
P/E ratio
|
15.8
x
|
-5.03
x
|
-9.87
x
|
15
x
|
7.74
x
|
13.8
x
|
12.7
x
|
12.1
x
|
Yield
|
2.47%
|
1.63%
|
1.96%
|
2.29%
|
2.26%
|
2.53%
|
2.71%
|
2.84%
|
Capitalization / Revenue
|
0.94
x
|
1.31
x
|
1.2
x
|
0.95
x
|
0.94
x
|
0.82
x
|
0.79
x
|
0.77
x
|
EV / Revenue
|
1.62
x
|
2.83
x
|
2.48
x
|
1.87
x
|
1.75
x
|
1.64
x
|
1.62
x
|
1.63
x
|
EV / EBITDA
|
7.36
x
|
-35.3
x
|
61.3
x
|
10.7
x
|
8.36
x
|
8.21
x
|
7.95
x
|
7.9
x
|
EV / FCF
|
-63.2
x
|
-7.34
x
|
-9.31
x
|
44.3
x
|
-
|
-152
x
|
-161
x
|
-134
x
|
FCF Yield
|
-1.58%
|
-13.6%
|
-10.7%
|
2.26%
|
-
|
-0.66%
|
-0.62%
|
-0.75%
|
Price to Book
|
1.26
x
|
1.38
x
|
1.28
x
|
1.29
x
|
0.69
x
|
1.25
x
|
1.17
x
|
1.11
x
|
Nbr of stocks (in thousands)
|
382,409
|
382,410
|
487,744
|
487,371
|
487,420
|
482,109
|
-
|
-
|
Reference price
2 |
3,698
|
3,068
|
2,546
|
2,728
|
3,137
|
2,956
|
2,956
|
2,956
|
Announcement Date
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,508,201
|
898,172
|
1,031,103
|
1,395,531
|
1,635,023
|
1,734,786
|
1,801,187
|
1,840,250
|
EBITDA
1 |
331,076
|
-72,076
|
41,777
|
243,625
|
343,070
|
347,054
|
368,011
|
379,860
|
EBIT
1 |
160,628
|
-245,544
|
-119,091
|
83,970
|
179,748
|
175,212
|
186,482
|
192,333
|
Operating Margin
|
10.65%
|
-27.34%
|
-11.55%
|
6.02%
|
10.99%
|
10.1%
|
10.35%
|
10.45%
|
Earnings before Tax (EBT)
1 |
140,662
|
-274,740
|
-105,573
|
72,873
|
145,182
|
156,416
|
169,013
|
169,975
|
Net income
1 |
89,380
|
-233,214
|
-113,198
|
88,528
|
98,761
|
102,987
|
110,876
|
113,350
|
Net margin
|
5.93%
|
-25.97%
|
-10.98%
|
6.34%
|
6.04%
|
5.94%
|
6.16%
|
6.16%
|
EPS
2 |
233.4
|
-609.9
|
-258.0
|
181.6
|
405.2
|
214.3
|
232.4
|
244.2
|
Free Cash Flow
1 |
-38,555
|
-346,455
|
-275,179
|
59,062
|
-
|
-18,750
|
-18,174
|
-22,450
|
FCF margin
|
-2.56%
|
-38.57%
|
-26.69%
|
4.23%
|
-
|
-1.08%
|
-1.01%
|
-1.22%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
24.24%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
66.72%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
91.25
|
50.00
|
50.00
|
62.50
|
71.00
|
74.78
|
80.00
|
84.00
|
Announcement Date
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
-
|
Fiscal Period: März |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
746,166
|
389,971
|
508,201
|
436,834
|
293,156
|
301,113
|
297,144
|
319,561
|
616,705
|
358,140
|
420,686
|
-
|
369,270
|
400,632
|
769,902
|
424,420
|
440,701
|
390,167
|
417,167
|
-
|
437,300
|
498,033
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
31,755
|
-144,731
|
-100,813
|
-86,100
|
6,636
|
-39,627
|
19,535
|
14,319
|
33,854
|
36,141
|
13,975
|
-
|
52,210
|
54,082
|
106,292
|
66,154
|
7,302
|
53,533
|
54,067
|
106,000
|
60,367
|
10,067
|
Operating Margin
|
4.26%
|
-37.11%
|
-19.84%
|
-19.71%
|
2.26%
|
-13.16%
|
6.57%
|
4.48%
|
5.49%
|
10.09%
|
3.32%
|
-
|
14.14%
|
13.5%
|
13.81%
|
15.59%
|
1.66%
|
13.72%
|
12.96%
|
-
|
13.8%
|
2.02%
|
Earnings before Tax (EBT)
|
-
|
-163,360
|
-
|
-79,941
|
19,825
|
-45,457
|
21,239
|
11,671
|
32,910
|
31,451
|
8,512
|
-
|
48,478
|
49,680
|
98,158
|
62,714
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-128,115
|
-
|
-68,634
|
14,613
|
-59,177
|
57,872
|
6,645
|
64,517
|
22,855
|
1,156
|
-
|
33,313
|
33,830
|
67,143
|
42,745
|
-11,127
|
32,500
|
33,000
|
65,500
|
42,000
|
-3,000
|
Net margin
|
-
|
-32.85%
|
-
|
-15.71%
|
4.98%
|
-19.65%
|
19.48%
|
2.08%
|
10.46%
|
6.38%
|
0.27%
|
-
|
9.02%
|
8.44%
|
8.72%
|
10.07%
|
-2.52%
|
8.33%
|
7.91%
|
-
|
9.6%
|
-0.6%
|
EPS
|
-
|
-335.0
|
-
|
-176.0
|
48.20
|
-130.2
|
118.7
|
13.66
|
132.4
|
46.90
|
2.380
|
-
|
68.36
|
69.40
|
137.8
|
87.70
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
25.00
|
-
|
25.00
|
-
|
25.00
|
-
|
25.00
|
25.00
|
-
|
-
|
37.50
|
-
|
-
|
28.75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/04/20
|
30/10/20
|
30/04/21
|
02/11/21
|
31/01/22
|
28/04/22
|
02/08/22
|
01/11/22
|
01/11/22
|
31/01/23
|
28/04/23
|
28/04/23
|
01/08/23
|
31/10/23
|
31/10/23
|
31/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
1,023,466
|
1,368,664
|
1,319,304
|
1,284,372
|
1,340,247
|
1,422,721
|
1,501,401
|
1,574,262
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.091
x
|
-18.99
x
|
31.58
x
|
5.272
x
|
3.907
x
|
4.099
x
|
4.08
x
|
4.144
x
|
Free Cash Flow
1 |
-38,555
|
-346,455
|
-275,179
|
59,062
|
-
|
-18,750
|
-18,174
|
-22,450
|
ROE (net income / shareholders' equity)
|
8.1%
|
-23.7%
|
-12.4%
|
8.8%
|
9.2%
|
9.2%
|
9.48%
|
9.38%
|
ROA (Net income/ Total Assets)
|
4.56%
|
-7.62%
|
-3.37%
|
1.98%
|
4.46%
|
2.98%
|
3.18%
|
3.33%
|
Assets
1 |
1,961,938
|
3,060,403
|
3,358,094
|
4,472,105
|
2,216,589
|
3,455,954
|
3,486,667
|
3,409,023
|
Book Value Per Share
2 |
2,924
|
2,230
|
1,987
|
2,123
|
4,538
|
2,371
|
2,524
|
2,659
|
Cash Flow per Share
2 |
679.0
|
-156.0
|
109.0
|
509.0
|
538.0
|
595.0
|
637.0
|
674.0
|
Capex
1 |
278,707
|
243,160
|
238,473
|
235,617
|
267,437
|
308,000
|
315,750
|
296,333
|
Capex / Sales
|
18.48%
|
27.07%
|
23.13%
|
16.88%
|
16.36%
|
17.75%
|
17.53%
|
16.1%
|
Announcement Date
|
30/04/20
|
30/04/21
|
28/04/22
|
28/04/23
|
30/04/24
|
-
|
-
|
-
|
Last Close Price
2,956
JPY Average target price
3,428
JPY Spread / Average Target +15.98% Consensus |