Valuation Morgan Stanley Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-17			5-day change	1st Jan Change
3,514.00 ^MXN	-0.93%		-0.93%	+9.27%

12:24am	Indian shares edge higher on easing oil prices, bond yields; IT caps gains	RE
09-21	Planet Fitness Growth Could Be Pressured Amid Rising High Volume, Low Price Competition, Deutsche Bank Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	176,139	143,693	153,052	202,539	282,150	323,725	-	-
Change	-	-18.42%	6.51%	32.33%	39.31%	14.74%	-	-
Enterprise Value (EV) ¹	366,069	339,995	340,207	407,574	540,993	587,921	587,921	587,921
Change	-	-7.12%	0.06%	19.8%	32.73%	8.67%	0%	0%
P/E	12.2x	13.8x	18x	15.8x	17.4x	15.9x	15.1x	14x
PBR	1.78x	1.56x	1.68x	2.13x	2.76x	2.94x	2.75x	2.57x
PEG	-	-0.6x	-1.1x	0.3x	0.6x	0.6x	2.79x	1.9x
Capitalization / Revenue	2.95x	2.68x	2.83x	3.28x	3.99x	3.92x	3.74x	3.59x
EV / Revenue	6.13x	6.34x	6.28x	6.6x	7.66x	7.11x	6.8x	6.51x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	18.6x	23.7x	27.6x	22.8x	24.3x	21.7x	22.2x	22.4x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.45	3.025	3.25	3.625	3.85	4.298	4.769	5.251
Rate of return	2.5%	3.56%	3.49%	2.88%	2.17%	2.09%	2.31%	2.55%
EPS ²	8.03	6.15	5.18	7.95	10.21	12.98	13.68	14.69
Distribution rate	30.5%	49.2%	62.7%	45.6%	37.7%	33.1%	34.9%	35.8%
Net sales ¹	59,755	53,668	54,143	61,761	70,645	82,656	86,502	90,276
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	19,672	14,369	12,345	17,860	22,303	27,075	26,499	26,250
Net income ¹	14,566	10,540	8,530	12,800	16,249	20,346	20,968	21,886
Net Debt ¹	189,930	196,302	187,155	205,035	258,843	264,196	264,196	264,196
Reference price ²	98.16	85.02	93.25	125.72	177.53	206.12	206.12	206.12
Nbr of stocks (in thousands)	1,794,412	1,690,109	1,641,312	1,611,036	1,589,309	1,570,566	-	-
Announcement Date	1/19/22	1/17/23	1/16/24	1/16/25	1/15/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MORGAN STANLEY	15.61x	7.05x	-	2.12%	324B
THE GOLDMAN SACHS GROUP, INC.	13.36x	10.29x	-	2.02%	290B
CITIGROUP INC.	11.79x	-	-	1.91%	227B
CHARLES SCHWAB	16.92x	6.76x	11.25x	1.21%	185B
CITIC SECURITIES COMPANY LIMITED	9.8x	1.47x	-	3.78%	59.74B
YUANTA FINANCIAL HOLDING CO., LTD.	17.23x	5.85x	-	3.4%	30.74B
NOMURA HOLDINGS, INC.	10.44x	7.69x	-	3.96%	29.34B
LPL FINANCIAL HOLDINGS INC.	16.97x	-	-	0.37%	26.16B
HUATAI SECURITIES CO., LTD.	8.07x	6.23x	-	3.75%	23.6B
Average	13.35x	6.48x	11.25x	2.5%	132.8B
Weighted average by Cap.	14.05x	7.60x	11.25x	2.07%