Stock CADU A CORPOVAEL, S.A.B. DE C.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Corpovael, S.A.B. de C.V.

Equities

CADU A

MX01CA130029

Real Estate Development & Operations

End-of-day quote Mexican S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.49 MXN +4.91% Intraday chart for Corpovael, S.A.B. de C.V. +8.45% +58.66%
Apr. 22 Corpovael, S.A.B. de C.V. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Feb. 26 Corpovael, S.A.B. de C.V. Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2020 2021 2022 2023 2024 2025
Capitalization 1 5,130 1,747 980.6 941.6 1,433 1,433 -
Enterprise Value (EV) 1 7,995 4,800 3,925 3,371 903.3 3,540 3,195
P/E ratio 6.22 x 3.41 x 7.81 x - - - -
Yield 5% - - - - - -
Capitalization / Revenue 1.06 x 0.54 x 0.32 x 0.25 x 0.2 x 0.29 x 0.29 x
EV / Revenue 1.65 x 1.48 x 1.29 x 0.9 x 0.2 x 0.72 x 0.65 x
EV / EBITDA 6.76 x 10.2 x 7.28 x 5.26 x 1.21 x 4.36 x 4.05 x
EV / FCF -37,222,488 x 9,367,251 x 9,175,861 x - - - 4,885,449 x
FCF Yield -0% 0% 0% - - - 0%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 342,023 339,317 339,317 319,172 319,172 319,172 -
Reference price 2 15.00 5.150 2.890 2.950 4.490 4.490 4.490
Announcement Date 2/26/19 2/23/21 2/22/22 2/21/23 2/26/24 - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2020 2021 2022 2023 2024 2025
Net sales 1 4,845 3,247 3,049 3,727 4,506 4,887 4,901
EBITDA 1 1,182 470 539 641 745 812 789
EBIT 1 1,019 232.1 327.4 376.8 522 652 650
Operating Margin 21.03% 7.15% 10.74% 10.11% 11.58% 13.34% 13.26%
Earnings before Tax (EBT) 1 1,018 172.3 270.2 277.9 412.8 542 543
Net income 1 881.3 143.1 125.4 268.2 296 440 432
Net margin 18.19% 4.41% 4.11% 7.2% 6.57% 9% 8.81%
EPS 2.410 1.510 0.3700 - - - -
Free Cash Flow -214.8 512.5 427.7 - - - 654
FCF margin -4.43% 15.78% 14.03% - - - 13.34%
FCF Conversion (EBITDA) - 109.04% 79.35% - - - 82.89%
FCF Conversion (Net income) - 358.15% 341.17% - - - 151.39%
Dividend per Share 0.7500 - - - - - -
Announcement Date 2/26/19 2/23/21 2/22/22 2/21/23 2/26/24 - -
1MXN in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 689.4 640.3 - 839.2 - 1,169 1,023 1,171
EBITDA 1 67 61 - 133 - 186 138 229
EBIT - - - - - - - -
Operating Margin - - - - - - - -
Earnings before Tax (EBT) - - - - - - - -
Net income -35.16 -27.73 64.15 30.03 72.37 - - -
Net margin -5.1% -4.33% - 3.58% - - - -
EPS -0.1000 -0.0800 0.2000 - 0.2300 - - -
Dividend per Share - - - - - - - -
Announcement Date 2/22/22 4/26/22 7/27/22 10/25/22 4/24/23 7/25/23 10/24/23 2/26/24
1MXN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2020 2021 2022 2023 2024 2025
Net Debt 1 2,865 3,053 2,944 2,429 1,775 2,107 1,762
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 2.424 x 6.496 x 5.462 x 3.79 x 2.408 x 2.595 x 2.233 x
Free Cash Flow -215 512 428 - - - 654
ROE (net income / shareholders' equity) 18.9% 3% 2.4% - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share -0.6200 1.540 1.260 - - - -
Capex 3.12 2.14 - - - - -
Capex / Sales 0.06% 0.07% - - - - -
Announcement Date 2/26/19 2/23/21 2/22/22 2/21/23 2/26/24 - -
1MXN in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Corpovael, S.A.B. de C.V.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
4.49 MXN
Average target price
7.5 MXN
Spread / Average Target
+67.04%
Consensus

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
CORPOVAEL, S.A.B. DE C.V. Stock Corpovael, S.A.B. de C.V.
+58.66% 83.47M
VONOVIA SE Stock Vonovia SE
-8.76% 22.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.50% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.57% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-2.72% 6.09B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. CADU A Stock
  4. Financials Corpovael, S.A.B. de C.V.