XMEXARISTOSA
Market cap344mUSD
Jul 09, Last price
13.00MXN
Name
Consorcio Aristos SAB de CV
Chart & Performance
Profile
Consorcio Aristos, S.A.B. de C.V., through its subsidiaries, operates in the industrial and infrastructure sectors in Mexico. It develops and executes project works of urban and hydroelectric infrastructure areas, as well as electrical engineering area; and manufactures, transports, and assembles concrete structures. The company also offers steel towers and structures in the telecommunications and construction sectors; and produces and distributes electric power. In addition, it provides various solutions for the management of solid waste and biogas flaring. The company was incorporated in 1955 and is based in Mexico City, Mexico.
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 | 4,055,483 98.87% | 2,039,276 36.80% | 1,490,741 -27.99% | |||||||
Cost of revenue | 3,582,638 | 1,818,592 | 1,315,909 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 472,845 | 220,684 | 174,832 | |||||||
NOPBT Margin | 11.66% | 10.82% | 11.73% | |||||||
Operating Taxes | 66,278 | 29,757 | 19,904 | |||||||
Tax Rate | 14.02% | 13.48% | 11.38% | |||||||
NOPAT | 406,567 | 190,927 | 154,928 | |||||||
Net income | 146,635 94.17% | 75,518 33.68% | 56,493 8.18% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 1,067,703 | 1,152,014 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,099,172 | 43,993 | 34,426 | |||||||
Net debt | (1,098,146) | 504,597 | 616,741 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 696,923 | 373,000 | 56,525 | |||||||
CAPEX | (25,440) | (155,655) | (134,107) | |||||||
Cash from investing activities | (27,593) | (157,036) | (134,107) | |||||||
Cash from financing activities | (134,290) | (187,723) | (1,767) | |||||||
FCF | 793,587 | 147,706 | 41,319 | |||||||
Balance | ||||||||||
Cash | 1,098,146 | 563,106 | 535,273 | |||||||
Long term investments | ||||||||||
Excess cash | 895,372 | 461,142 | 460,736 | |||||||
Stockholders' equity | 4,831,120 | 4,685,226 | 4,541,287 | |||||||
Invested Capital | 5,040,338 | 5,336,744 | 5,272,318 | |||||||
ROIC | 7.84% | 3.60% | 2.97% | |||||||
ROCE | 7.97% | 3.81% | 3.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 539,841 | 539,414 | 513,573 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 811,248 | 484,247 | 435,088 | |||||||
EV/EBITDA | ||||||||||
Interest | 184,649 | 124,084 | 102,103 | |||||||
Interest/NOPBT | 39.05% | 56.23% | 58.40% |