End-of-day quote
Mexican S.E.
06:00:00 2024-04-25 pm EDT
|
5-day change
|
1st Jan Change
|
73.5
MXN
|
-1.04%
|
|
-0.26%
|
+14.56%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
42,746
|
41,786
|
21,711
|
31,824
|
30,225
|
59,908
|
59,908
|
-
|
Enterprise Value (EV)
1 |
66,368
|
61,723
|
71,083
|
80,423
|
73,896
|
51,952
|
103,405
|
94,613
|
P/E ratio
|
42.6
x
|
44.9
x
|
-6.67
x
|
38
x
|
18.7
x
|
18.2
x
|
20.7
x
|
16.2
x
|
Yield
|
1.41%
|
-
|
-
|
-
|
-
|
-
|
1.33%
|
1.6%
|
Capitalization / Revenue
|
0.94
x
|
0.72
x
|
0.56
x
|
0.6
x
|
0.44
x
|
0.68
x
|
0.74
x
|
0.66
x
|
EV / Revenue
|
1.46
x
|
1.06
x
|
1.85
x
|
1.51
x
|
1.07
x
|
0.68
x
|
1.27
x
|
1.05
x
|
EV / EBITDA
|
10.4
x
|
4.89
x
|
10.2
x
|
6.53
x
|
5.26
x
|
3.26
x
|
5.95
x
|
4.99
x
|
EV / FCF
|
43.2
x
|
21.9
x
|
135
x
|
8.91
x
|
-
|
18.4
x
|
28.6
x
|
16.2
x
|
FCF Yield
|
2.31%
|
4.57%
|
0.74%
|
11.2%
|
-
|
5.44%
|
3.5%
|
6.18%
|
Price to Book
|
3.86
x
|
3.78
x
|
2.66
x
|
4.16
x
|
3.97
x
|
6.56
x
|
6.38
x
|
4.71
x
|
Nbr of stocks (in thousands)
|
835,690
|
838,579
|
838,579
|
838,579
|
820,000
|
815,073
|
815,073
|
-
|
Reference price
2 |
51.15
|
49.83
|
25.89
|
37.95
|
36.86
|
73.50
|
73.50
|
73.50
|
Announcement Date
|
2/27/19
|
2/28/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
45,320
|
58,155
|
38,495
|
53,379
|
68,831
|
76,231
|
81,398
|
90,277
|
EBITDA
1 |
6,368
|
12,618
|
6,988
|
12,311
|
14,050
|
15,960
|
17,391
|
18,974
|
EBIT
1 |
3,345
|
4,571
|
-1,448
|
4,133
|
6,341
|
7,900
|
8,784
|
10,028
|
Operating Margin
|
7.38%
|
7.86%
|
-3.76%
|
7.74%
|
9.21%
|
10.36%
|
10.79%
|
11.11%
|
Earnings before Tax (EBT)
1 |
1,922
|
1,720
|
-5,025
|
999.4
|
2,528
|
3,715
|
4,258
|
6,259
|
Net income
1 |
1,006
|
926.7
|
-3,187
|
835.1
|
1,624
|
2,124
|
3,013
|
3,874
|
Net margin
|
2.22%
|
1.59%
|
-8.28%
|
1.56%
|
2.36%
|
2.8%
|
3.7%
|
4.29%
|
EPS
2 |
1.200
|
1.110
|
-3.880
|
0.9981
|
1.976
|
3.530
|
3.558
|
4.542
|
Free Cash Flow
1 |
1,535
|
2,822
|
524.8
|
9,028
|
-
|
5,453
|
3,614
|
5,849
|
FCF margin
|
3.39%
|
4.85%
|
1.36%
|
16.91%
|
-
|
7.19%
|
4.44%
|
6.48%
|
FCF Conversion (EBITDA)
|
24.1%
|
22.37%
|
7.51%
|
73.33%
|
-
|
34.85%
|
20.78%
|
30.82%
|
FCF Conversion (Net income)
|
152.58%
|
304.56%
|
-
|
1,081.04%
|
-
|
256.7%
|
119.94%
|
150.97%
|
Dividend per Share
2 |
0.7200
|
-
|
-
|
-
|
-
|
-
|
0.9785
|
1.179
|
Announcement Date
|
2/27/19
|
2/28/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/26/24
|
-
|
-
|
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 |
16,732
|
15,228
|
16,939
|
17,518
|
19,146
|
17,666
|
18,949
|
19,470
|
20,147
|
18,203
|
20,353
|
21,638
|
22,299
|
19,640
|
22,209
|
EBITDA
1 |
4,274
|
3,458
|
3,627
|
3,478
|
3,487
|
3,684
|
3,839
|
3,931
|
4,506
|
3,735
|
4,025
|
4,340
|
4,733
|
3,990
|
4,403
|
EBIT
1 |
2,009
|
1,435
|
1,680
|
1,545
|
1,682
|
1,637
|
1,745
|
1,930
|
2,589
|
1,782
|
1,916
|
2,188
|
2,614
|
1,931
|
2,129
|
Operating Margin
|
12.01%
|
9.42%
|
9.92%
|
8.82%
|
8.78%
|
9.26%
|
9.21%
|
9.91%
|
12.85%
|
9.79%
|
9.41%
|
10.11%
|
11.72%
|
9.83%
|
9.59%
|
Earnings before Tax (EBT)
1 |
1,162
|
720
|
342.2
|
469.6
|
990
|
953.9
|
747.2
|
931.1
|
1,816
|
607.9
|
893.9
|
1,222
|
1,607
|
1,149
|
1,294
|
Net income
1 |
835.2
|
525.4
|
211.4
|
316.8
|
578.7
|
588.2
|
443.8
|
494.6
|
1,404
|
404.1
|
590
|
806.4
|
1,061
|
758.3
|
854.1
|
Net margin
|
4.99%
|
3.45%
|
1.25%
|
1.81%
|
3.02%
|
3.33%
|
2.34%
|
2.54%
|
6.97%
|
2.22%
|
2.9%
|
3.73%
|
4.76%
|
3.86%
|
3.85%
|
EPS
2 |
0.9960
|
0.6300
|
0.2545
|
0.3859
|
0.7057
|
0.7000
|
0.5445
|
0.6090
|
-
|
0.5000
|
0.7239
|
0.9893
|
1.301
|
0.9304
|
1.048
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.189
|
-
|
-
|
0.2967
|
0.2121
|
Announcement Date
|
2/24/22
|
4/27/22
|
7/28/22
|
10/27/22
|
2/27/23
|
4/27/23
|
7/26/23
|
10/24/23
|
2/26/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
23,622
|
19,936
|
49,372
|
48,599
|
43,671
|
40,256
|
43,497
|
34,706
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.709
x
|
1.58
x
|
7.066
x
|
3.948
x
|
3.108
x
|
2.573
x
|
2.501
x
|
1.829
x
|
Free Cash Flow
1 |
1,535
|
2,822
|
525
|
9,028
|
-
|
5,453
|
3,614
|
5,849
|
ROE (net income / shareholders' equity)
|
9.78%
|
8.76%
|
-38.2%
|
12%
|
21.3%
|
28.1%
|
32%
|
35.8%
|
ROA (Net income/ Total Assets)
|
2.17%
|
1.42%
|
-4.56%
|
1%
|
1.99%
|
2.65%
|
3.4%
|
-
|
Assets
1 |
46,306
|
65,378
|
69,857
|
83,205
|
81,721
|
80,282
|
88,626
|
-
|
Book Value Per Share
2 |
13.30
|
13.20
|
9.750
|
9.130
|
9.290
|
11.20
|
11.50
|
15.60
|
Cash Flow per Share
2 |
7.060
|
7.890
|
2.800
|
14.00
|
14.20
|
6.030
|
8.960
|
11.40
|
Capex
1 |
4,382
|
3,766
|
1,774
|
2,684
|
-
|
4,870
|
6,516
|
5,979
|
Capex / Sales
|
9.67%
|
6.48%
|
4.61%
|
5.03%
|
-
|
6.42%
|
8.01%
|
6.62%
|
Announcement Date
|
2/27/19
|
2/28/20
|
2/25/21
|
2/24/22
|
2/27/23
|
2/26/24
|
-
|
-
|
Last Close Price
73.5
MXN Average target price
83.72
MXN Spread / Average Target +13.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.56% | 3.49B | | -7.90% | 197B | | +8.50% | 39.89B | | -5.41% | 23.95B | | -5.52% | 23.36B | | +21.07% | 17.38B | | -6.55% | 15.49B | | +49.10% | 11.24B | | +4.47% | 7.5B | | +12.44% | 5.8B |
Quick Service Restaurants
|