XFRA27A
Market cap1.45bUSD
, Last price
0.00EUR
Name
Alpek SAB de CV
Chart & Performance
Profile
Alpek, S.A.B. de C.V., together with its subsidiaries, operates as a petrochemical company in Mexico, the United States, Canada, the United Kingdom, Argentina, Brazil, and Chile. It operates in two segments, Polyester, and Plastics and Chemicals. The Polyester segment produces purified terephthalic acid for use as a raw material in polyethylene terephthalate (PET) and polyester fibers; PET, a plastic resin for use in the beverage bottles, food containers, and consumer good packaging applications; and recycled PET for use in new bottles and containers, strapping and packing supplies, and fibers for clothing and carpet. This segment also offers polyester fibers, such as staple fiber for use in carpets, garments, and home furnishings; and filament for clothing, automotive interiors, and seatbelts, as well as canvases, conveyor belts, hoses, and other industrial uses. The Plastics and Chemicals segment manufactures polypropylene, expandable polystyrene, caprolactam, and other chemicals, as well as specialty and industrial chemicals for use in the consumer goods, food and beverage packaging, automotive, construction, agriculture, oil, and pharmaceutical industries. The company was founded in 1975 and is based in San Pedro Garza GarcĂa, Mexico. Alpek, S.A.B. de C.V. is a subsidiary of Alfa, S. A. B. de C. V.
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 | 138,159,000 -34.96% | 212,435,000 35.98% | 156,224,000 37.05% | |||||||
Cost of revenue | 133,805,000 | 188,438,000 | 137,668,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,354,000 | 23,997,000 | 18,556,000 | |||||||
NOPBT Margin | 3.15% | 11.30% | 11.88% | |||||||
Operating Taxes | 727,000 | 5,509,000 | 4,115,000 | |||||||
Tax Rate | 16.70% | 22.96% | 22.18% | |||||||
NOPAT | 3,627,000 | 18,488,000 | 14,441,000 | |||||||
Net income | (10,914,000) -179.41% | 13,744,000 77.20% | 7,756,000 148.35% | |||||||
Dividends | (2,966,000) | (7,443,000) | (3,710,000) | |||||||
Dividend yield | 11.10% | 12.36% | 7.89% | |||||||
Proceeds from repurchase of equity | (10,000) | (66,000) | (56,000) | |||||||
BB yield | 0.04% | 0.11% | 0.12% | |||||||
Debt | ||||||||||
Debt current | 1,390,000 | 8,533,000 | 3,393,000 | |||||||
Long-term debt | 38,859,000 | 37,796,000 | 35,816,000 | |||||||
Deferred revenue | 128,000 | 196,000 | ||||||||
Other long-term liabilities | 4,148,000 | 2,538,000 | 2,161,000 | |||||||
Net debt | 32,597,000 | 30,848,000 | 14,583,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,024,000 | 15,210,000 | 13,230,000 | |||||||
CAPEX | (2,501,000) | (3,079,000) | (4,436,000) | |||||||
Cash from investing activities | (3,320,000) | (12,908,000) | (3,860,000) | |||||||
Cash from financing activities | (8,532,000) | (5,615,000) | (8,986,000) | |||||||
FCF | 39,575,000 | (13,534,000) | 9,303,000 | |||||||
Balance | ||||||||||
Cash | 7,391,000 | 6,319,000 | 10,541,000 | |||||||
Long term investments | 261,000 | 9,162,000 | 14,085,000 | |||||||
Excess cash | 744,050 | 4,859,250 | 16,814,800 | |||||||
Stockholders' equity | 31,381,000 | 43,277,000 | 40,610,000 | |||||||
Invested Capital | 73,418,950 | 90,718,750 | 69,099,200 | |||||||
ROIC | 4.42% | 23.14% | 21.83% | |||||||
ROCE | 5.87% | 24.14% | 20.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,107,000 | 2,113,000 | 2,111,000 | |||||||
Price | 12.68 -55.51% | 28.50 27.92% | 22.28 27.90% | |||||||
Market cap | 26,716,760 -55.64% | 60,220,500 28.04% | 47,033,082 27.78% | |||||||
EV | 67,377,760 | 96,359,500 | 67,486,082 | |||||||
EBITDA | 8,973,000 | 28,636,000 | 22,836,000 | |||||||
EV/EBITDA | 7.51 | 3.36 | 2.96 | |||||||
Interest | 2,402,000 | 2,036,000 | 2,607,000 | |||||||
Interest/NOPBT | 55.17% | 8.48% | 14.05% |