Company Valuation: Fideicomiso Irrevocable F/2061 FHipo

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,384 4,394 3,695 3,587 5,190 5,470 - -
Change - -18.38% -15.92% -2.91% 44.67% 5.4% - -
Enterprise Value (EV) 5,384 4,394 3,695 3,587 5,190 5,470 5,470 5,470
Change - -18.38% -15.92% -2.91% 44.67% 5.4% 0% 0%
P/E - - - - - - - -
PBR - - - - - - - -
PEG - - - - - - - -
Capitalization / Revenue 4.87x 3.35x 3.23x 3.76x - 9.41x 9.8x 10.2x
EV / Revenue 0x 0x 0x 0x - 9.41x 9.8x 10.2x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 1.424 1.353 1.285
Rate of return - - - - - 9.72% 9.24% 8.77%
EPS 2 - - - - - - - -
Distribution rate - - - - - - - -
Net sales 1 1,106 1,311 1,145 952.8 - 581.3 558 537.3
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 763.9 923.4 - - 65.53 - - -
Net Debt - - - - - - - -
Reference price 2 20.65 17.49 15.66 15.79 13.90 14.65 14.65 14.65
Nbr of stocks (in thousands) 260,706 251,246 235,946 227,186 373,350 373,350 - -
Announcement Date 2/25/22 2/25/23 2/23/24 2/20/25 2/26/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 292M
82.37x13.32x35.81x1.29% 180B
55.07x11.72x22.83x2.07% 98.73B
27.85x11.4x17.29x3.68% 89.97B
63.03x11.77x22.34x2.79% 66.08B
35.95x14.69x20.71x3.53% 63.62B
166.97x8.42x23.32x2.34% 47.09B
47.2x14x20.82x4.67% 38.7B
57.11x6.11x16.45x3.34% 31.41B
34.53x15.74x19.16x4.05% 33.42B
Average 63.34x 11.91x 22.08x 3.08% 64.93B
Weighted average by Cap. 64.50x 12.25x 24.82x 2.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fideicomiso Irrevocable F/2061 FHipo

Historical PBR trend

Valuation ratios - PBR - Fideicomiso Irrevocable F/2061 FHipo

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fideicomiso Irrevocable F/2061 FHipo

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fideicomiso Irrevocable F/2061 FHipo


Year-on-year evolution of the Yield

Valuation ratios - Yield - Fideicomiso Irrevocable F/2061 FHipo
  1. Stock Market
  2. Stocks
  3. FHIPO 14 Stock
  4. Valuation Fideicomiso Irrevocable F/2061 FHipo