|
End-of-day quote
Mexican S.E.
2025-11-27
|
5-day change | 1st Jan Change | ||
| 517.89 MXN | -1.00% |
|
-.--% | - |
| 08-10 | Elis Acquires Laundry Operator in Mexico | MT |
| 08-03 | RBC Capital Markets Upgrades Elis to Outperform, Lifts PT | MT |
Company Valuation: Elis SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,409 | 3,179 | 4,418 | 4,469 | 5,643 | 5,016 | - | - |
| Change | - | -6.74% | 39% | 1.15% | 26.26% | -11.11% | - | - |
| Enterprise Value (EV) 1 | 7,007 | 6,842 | 7,444 | 7,507 | 8,663 | 8,242 | 8,071 | 7,892 |
| Change | - | -2.36% | 8.8% | 0.85% | 15.4% | -4.86% | -2.08% | -2.22% |
| P/E | 29.8x | 16.1x | 17.8x | 14x | 16.6x | 14.8x | 13.3x | 12.2x |
| PBR | 1.13x | 0.99x | 1.27x | 1.23x | 1.49x | 1.4x | 1.3x | 1.2x |
| PEG | - | 0.2x | 0.8x | 0.5x | 2.04x | 1.74x | 1.2x | 1.36x |
| Capitalization / Revenue | 1.12x | 0.83x | 1.03x | 0.98x | 1.18x | 0.99x | 0.95x | 0.92x |
| EV / Revenue | 2.3x | 1.79x | 1.73x | 1.64x | 1.81x | 1.63x | 1.53x | 1.44x |
| EV / EBITDA | 6.66x | 5.43x | 5.05x | 4.66x | 5.1x | 4.62x | 4.32x | 4.04x |
| EV / EBIT | 18x | 12.6x | 10.9x | 10.2x | 11.3x | 10.3x | 9.67x | 9.03x |
| EV / FCF | 17.1x | 16.4x | 24.5x | 21.7x | 24.2x | 21.1x | 19.6x | 18.5x |
| FCF Yield | 5.83% | 6.11% | 4.08% | 4.61% | 4.14% | 4.74% | 5.11% | 5.39% |
| Dividend per Share 2 | 0.37 | 0.41 | 0.43 | 0.45 | 0.48 | 0.5254 | 0.5679 | 0.608 |
| Rate of return | 2.43% | 2.97% | 2.28% | 2.38% | 1.98% | 2.25% | 2.43% | 2.6% |
| EPS 2 | 0.51 | 0.86 | 1.06 | 1.35 | 1.46 | 1.584 | 1.753 | 1.911 |
| Distribution rate | 72.5% | 47.7% | 40.6% | 33.3% | 32.9% | 33.2% | 32.4% | 31.8% |
| Net sales 1 | 3,048 | 3,821 | 4,309 | 4,574 | 4,797 | 5,047 | 5,260 | 5,467 |
| EBITDA 1 | 1,052 | 1,260 | 1,475 | 1,610 | 1,700 | 1,784 | 1,868 | 1,951 |
| EBIT 1 | 388.3 | 543.7 | 683.1 | 733 | 766.6 | 801.8 | 834.4 | 874.2 |
| Net income 1 | 114.5 | 204.6 | 262.5 | 337.8 | 366.6 | 374.1 | 409.2 | 441.1 |
| Net Debt 1 | 3,599 | 3,663 | 3,026 | 3,038 | 3,020 | 3,226 | 3,055 | 2,876 |
| Reference price 2 | 15.22 | 13.82 | 18.89 | 18.90 | 24.26 | 23.38 | 23.38 | 23.38 |
| Nbr of stocks (in thousands) | 223,957 | 230,009 | 233,899 | 236,468 | 232,609 | 214,549 | - | - |
| Announcement Date | 3/9/22 | 3/8/23 | 3/7/24 | 3/6/25 | 3/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.76x | 1.63x | 4.62x | 2.25% | 5.83B | |
| 18.45x | 0.72x | 10.69x | -.--% | 1.49B | |
| 9.24x | 0.56x | 4.09x | 4.39% | 475M | |
| 18.19x | 0.87x | 8.66x | 5.3% | 59.72M | |
| Average | 15.16x | 0.95x | 7.02x | 2.98% | 1.97B | |
| Weighted average by Cap. | 15.15x | 1.39x | 5.77x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ELIS Stock
- ELIS N Stock
- Valuation Elis SA
Select your edition
All financial news and data tailored to specific country editions
