Company Valuation: Genomma Lab Internacional, S.A.B. de C.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,614 16,849 13,161 23,244 17,474 14,104 - -
Change - -22.05% -21.89% 76.61% -24.82% -19.28% - -
Enterprise Value (EV) 1 26,264 21,719 17,681 27,294 22,241 18,295 17,770 17,337
Change - -17.3% -18.59% 54.37% -18.51% -17.75% -2.87% -2.44%
P/E 14.9x 12x 13.1x 11.7x 11.1x 7.45x 7.34x 6.57x
PBR 1.96x 1.75x 1.44x 2.26x 1.57x 1x - -
PEG - -5.76x -0.6x 0.1x -0.4x 0.4x 4.87x 0.6x
Capitalization / Revenue 1.4x 1x 0.8x 1.25x 1x 0.79x 0.75x 0.71x
EV / Revenue 1.7x 1.29x 1.07x 1.47x 1.27x 1.03x 0.95x 0.87x
EV / EBITDA 8.18x 6.26x 5.12x 6.3x 5.42x 4.5x 4.15x 3.8x
EV / EBIT 8.57x 6.66x 5.48x 6.85x 5.92x 4.94x 4.57x 4.18x
EV / FCF 32.1x 13.4x 8.81x 9.77x 14.8x 12.7x 8.92x 8.07x
FCF Yield 3.11% 7.49% 11.4% 10.2% 6.77% 7.86% 11.2% 12.4%
Dividend per Share 2 0.3817 0.3817 0.1961 0.8 0.8 0.8003 1.071 1.441
Rate of return 1.78% 2.25% 1.38% 3.18% 4.47% 5.52% 7.39% 9.94%
EPS 2 1.44 1.41 1.08 2.14 1.61 1.946 1.975 2.206
Distribution rate 26.5% 27.1% 18.2% 37.4% 49.7% 41.1% 54.2% 65.3%
Net sales 1 15,460 16,859 16,467 18,607 17,541 17,805 18,740 19,945
EBITDA 1 3,210 3,471 3,454 4,330 4,101 4,061 4,279 4,559
EBIT 1 3,063 3,263 3,224 3,982 3,760 3,705 3,886 4,146
Net income 1 1,451 1,397 1,031 2,137 1,607 1,951 2,058 2,285
Net Debt 1 4,650 4,870 4,520 4,050 4,768 4,190 3,666 3,233
Reference price 2 21.48 16.94 14.16 25.13 17.89 14.49 14.49 14.49
Nbr of stocks (in thousands) 1,006,240 994,639 929,461 924,946 976,728 973,386 - -
Announcement Date 23/2/22 22/2/23 21/2/24 26/2/25 25/2/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.45x1.03x4.5x5.52% 756M
37.84x13.27x28.43x0.53% 1,148B
39.67x6.67x18.75x1.97% 652B
37.4x8.39x17.35x2.4% 505B
21.45x5.21x12.93x2.51% 384B
102.73x5.76x24.72x2.42% 348B
21.89x5.76x13.88x2.85% 294B
22.21x4.49x12.82x1.97% 264B
28.66x7.33x13.12x2.23% 244B
-45.79x7.11x27.55x2.07% 197B
Average 27.35x 6.50x 17.41x 2.45% 403.79B
Weighted average by Cap. 35.28x 8.40x 20.63x 1.79%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Genomma Lab Internacional, S.A.B. de C.V.

Historical PBR trend

Valuation ratios - PBR - Genomma Lab Internacional, S.A.B. de C.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Genomma Lab Internacional, S.A.B. de C.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Genomma Lab Internacional, S.A.B. de C.V.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Genomma Lab Internacional, S.A.B. de C.V.
  1. Stock Market
  2. Stocks
  3. LAB B Stock
  4. Valuation Genomma Lab Internacional, S.A.B. de C.V.