OTCMFBASF
Market cap3.92bUSD
Dec 20, Last price
1.02USD
1D
0.69%
1Q
-13.53%
Jan 2017
-32.89%
IPO
-58.43%
Name
Fibra Uno Administracion SA de CV
Chart & Performance
Profile
Trust FIBRA UNO (Fibra UNO) was established as a real estate investment trust (Mexican REIT) on January 12, 2011 by Fibra UNO Administración, SA de CV, (the Trustor) and Deutsche Bank México, SA, Institución de Banca Múltiple, División Fiduciaria y Subsidiarias (Deutsche Bank México) as Trustee Institution. Fibra UNO began operations in March 2011, and it was mainly incorporated to purchase and own real estate properties in order to lease and develop commercial, industrial and mixed-use properties, as well as office buildings and lands in the Mexican Real Estate Market.
Valuation
Title MXN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 25,760,609 9.32% | 23,565,125 7.84% | 21,851,238 4.16% | |||||||
Cost of revenue | 5,286,460 | 4,679,395 | 3,885,531 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 20,474,149 | 18,885,730 | 17,965,707 | |||||||
NOPBT Margin | 79.48% | 80.14% | 82.22% | |||||||
Operating Taxes | 454,030 | 350,466 | ||||||||
Tax Rate | 2.40% | 1.95% | ||||||||
NOPAT | 20,474,149 | 18,431,700 | 17,615,241 | |||||||
Net income | 17,833,355 -24.57% | 23,642,858 546.06% | 3,659,538 -71.79% | |||||||
Dividends | (8,652,082) | (5,156,934) | ||||||||
Dividend yield | 9.81% | 6.26% | ||||||||
Proceeds from repurchase of equity | 34,913,829 | 18,871,935 | ||||||||
BB yield | -39.58% | -22.92% | ||||||||
Debt | ||||||||||
Debt current | 23,402,475 | 23,008,541 | 4,558,425 | |||||||
Long-term debt | 105,691,109 | 116,527,710 | 131,151,106 | |||||||
Deferred revenue | 1,958,362 | 2,067,652 | 1,661,176 | |||||||
Other long-term liabilities | 4,530,036 | 2,462,385 | 1,095,598 | |||||||
Net debt | 127,980,340 | 137,320,144 | 132,048,940 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 18,487,147 | 19,665,900 | 18,112,965 | |||||||
CAPEX | (1,203,179) | (1,286,700) | ||||||||
Cash from investing activities | (2,562,508) | (9,987,482) | (12,263,413) | |||||||
Cash from financing activities | (19,985,108) | (9,530,815) | (6,856,634) | |||||||
FCF | 12,899,847 | 21,590,710 | 20,151,730 | |||||||
Balance | ||||||||||
Cash | 1,113,244 | 2,216,107 | 3,660,591 | |||||||
Long term investments | ||||||||||
Excess cash | 1,037,851 | 2,568,029 | ||||||||
Stockholders' equity | 193,999,303 | 186,088,967 | 169,543,793 | |||||||
Invested Capital | 330,195,321 | 327,871,262 | 306,718,555 | |||||||
ROIC | 6.22% | 5.81% | 5.86% | |||||||
ROCE | 6.20% | 5.74% | 5.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,756,288 | 3,834,951 | 3,804,489 | |||||||
Price | 30.50 32.61% | 23.00 6.28% | 21.64 -3.82% | |||||||
Market cap | 114,566,797 29.89% | 88,203,879 7.14% | 82,329,143 -8.32% | |||||||
EV | 249,272,339 | 231,747,117 | 219,687,595 | |||||||
EBITDA | 20,474,149 | 18,885,730 | 17,965,707 | |||||||
EV/EBITDA | 12.17 | 12.27 | 12.23 | |||||||
Interest | 10,144,604 | 8,575,120 | 7,439,371 | |||||||
Interest/NOPBT | 49.55% | 45.41% | 41.41% |