Valuation Ross Stores, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-09-03			5-day change	1st Jan Change
3,923.64 ^MXN	+1.26%		+1.26%	+19.44%

08-28	Burlington Stores Seen Continuing Strong Earnings Growth, UBS Says	MT
08-21	Wall Street Trims Weekly Losses With Friday's Gains	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	34,538	40,701	47,228	49,674	61,018	71,963	-	-
Change	-	17.84%	16.03%	5.18%	22.84%	17.94%	-	-
Enterprise Value (EV) ¹	32,068	38,606	44,816	47,158	57,941	68,172	67,470	66,776
Change	-	20.39%	16.09%	5.23%	22.87%	17.66%	-1.03%	-1.03%
P/E	20.1x	27x	25.2x	23.8x	28.5x	26.1x	25.3x	23.2x
PBR	8.47x	9.45x	9.72x	9.05x	9.89x	9.71x	7.96x	7.17x
PEG	-	-2.7x	0.9x	1.7x	6.21x	0.9x	7.64x	2.66x
Capitalization / Revenue	1.83x	2.18x	2.32x	2.35x	2.68x	2.8x	2.62x	2.46x
EV / Revenue	1.7x	2.06x	2.2x	2.23x	2.55x	2.65x	2.46x	2.29x
EV / EBITDA	11.9x	16.2x	16.4x	15.6x	18x	17.1x	16.1x	14.8x
EV / EBIT	13.7x	19.4x	19.4x	18.2x	21.4x	19.8x	18.7x	17.2x
EV / FCF	27.2x	37.3x	25.6x	28.8x	26.2x	27.2x	25.6x	27.5x
FCF Yield	3.68%	2.68%	3.91%	3.47%	3.81%	3.68%	3.91%	3.63%
Dividend per Share ²	1.14	1.24	1.34	1.47	1.62	1.785	1.928	2.158
Rate of return	1.17%	1.05%	0.96%	0.98%	0.86%	0.79%	0.86%	0.96%
EPS ²	4.87	4.38	5.56	6.32	6.61	8.626	8.912	9.689
Distribution rate	23.4%	28.3%	24.1%	23.3%	24.5%	20.7%	21.6%	22.3%
Net sales ¹	18,916	18,696	20,377	21,129	22,751	25,679	27,431	29,212
EBITDA ¹	2,694	2,385	2,727	3,032	3,217	3,992	4,196	4,525
EBIT ¹	2,333	1,990	2,308	2,586	2,707	3,443	3,606	3,893
Net income ¹	1,723	1,512	1,875	2,091	2,145	2,727	2,799	3,005
Net Debt ¹	-2,470	-2,095	-2,412	-2,516	-3,077	-3,791	-4,493	-5,187
Reference price ²	97.75	118.19	140.28	150.56	188.65	225.27	225.27	225.27
Nbr of stocks (in thousands)	353,330	344,371	336,666	329,929	323,445	319,453	-	-
Announcement Date	3/1/22	2/28/23	3/5/24	3/4/25	3/3/26	-	-	-

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.($)
INDITEX	25.09x	3.83x	13.61x	3.55%	197B
FAST RETAILING CO., LTD.	40.02x	4.91x	20.35x	0.94%	134B
ROSS STORES, INC.	26.11x	2.65x	17.08x	0.79%	71.96B
KERING	44.56x	2.53x	9.72x	1.47%	33.09B
HENNES & MAURITZ AB	21.31x	1.45x	8.18x	4.37%	27.87B
NEXT PLC	18.53x	2.57x	11.45x	1.93%	23.19B
TAPESTRY, INC.	14.34x	2.8x	10.75x	1.64%	22.67B
BURLINGTON STORES, INC.	20.83x	1.24x	10.57x	-.--%	15.02B
LPP SA	15.06x	1.79x	7.6x	4.28%	10.76B
Average	25.09x	2.64x	12.14x	2.11%	59.49B
Weighted average by Cap.	28.90x	3.53x	14.81x	2.2%