Valuation West Pharmaceutical Services, Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2025-12-04			5-day change	1st Jan Change
5,112.51 ^MXN	+15.28%		-.--%	-

08-03	Is everything under control?
07-31	Amgen discloses data breach involving patient health information	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,744	17,424	26,053	23,723	19,795	24,848	-	-
Change	-	-49.85%	49.53%	-8.95%	-16.56%	25.53%	-	-
Enterprise Value (EV) ¹	34,744	16,738	25,406	23,441	19,206	24,345	23,809	23,390
Change	-	-51.82%	51.78%	-7.74%	-18.07%	26.76%	-2.2%	-1.76%
P/E	54.1x	30.4x	44.7x	49x	40.5x	41.2x	35.8x	32x
PBR	14.9x	6.5x	8.98x	8.83x	5.95x	7.94x	6.93x	6.13x
PEG	-	-2.8x	23.04x	-3.2x	27.09x	1.6x	2.4x	2.7x
Capitalization / Revenue	12.3x	6.04x	8.83x	8.2x	6.44x	7.36x	6.93x	6.45x
EV / Revenue	12.3x	5.8x	8.61x	8.1x	6.25x	7.21x	6.64x	6.07x
EV / EBITDA	39.3x	19x	30.7x	32.2x	24.2x	25.9x	22.9x	20.2x
EV / EBIT	45.6x	22x	36.8x	40.9x	30.9x	32.1x	28.1x	24.6x
EV / FCF	105x	38.1x	61.3x	84.8x	41x	56.5x	42x	32.3x
FCF Yield	0.95%	2.63%	1.63%	1.18%	2.44%	1.77%	2.38%	3.1%
Dividend per Share ²	0.69	0.74	0.78	0.82	0.85	0.9025	0.9729	1.121
Rate of return	0.15%	0.31%	0.22%	0.25%	0.31%	0.26%	0.28%	0.32%
EPS ²	8.67	7.73	7.88	6.69	6.79	8.575	9.865	11.04
Distribution rate	7.96%	9.57%	9.9%	12.3%	12.5%	10.5%	9.86%	10.2%
Net sales ¹	2,832	2,887	2,950	2,893	3,074	3,375	3,587	3,854
EBITDA ¹	884.7	882.6	827.9	728.2	793.8	940.4	1,041	1,159
EBIT ¹	762.4	762	690.6	572.8	622.4	757.5	848.4	952.3
Net income ¹	661.8	585.9	593.4	492.7	493.7	614.5	701.2	778
Net Debt ¹	-	-685.4	-647.1	-282	-588.5	-503.3	-1,039	-1,458
Reference price ²	469.01	235.35	352.12	327.56	275.14	353.08	353.08	353.08
Nbr of stocks (in thousands)	74,080	74,033	73,990	72,422	71,943	70,376	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/12/26	-	-	-

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.($)
ABBOTT LABORATORIES	33.46x	4.49x	17.25x	2.2%	202B
MEDTRONIC PLC	21.15x	3.63x	12.76x	3.19%	119B
CENCORA, INC.	17.42x	0.2x	12.74x	0.75%	60.69B
HOYA CORPORATION	30.35x	7.55x	19.27x	1.31%	52.38B
BECTON, DICKINSON AND COMPANY	37x	3.53x	12.12x	2.04%	52.3B
DEXCOM, INC.	37.01x	6.52x	20.46x	-.--%	34.85B
MEDLINE INC.	44.97x	1.28x	11.71x	0.17%	30.06B
WEST PHARMACEUTICAL SERVICES, INC.	41.17x	7.21x	25.89x	0.26%	24.85B
TERUMO CORPORATION	19.84x	3.06x	11.16x	1.45%	23.84B
Average	31.38x	4.16x	15.93x	1.26%	66.7B
Weighted average by Cap.	29.99x	4.08x	15.65x	1.82%