XMEXCERAMICB
Market cap675mUSD
Jan 26, Last price
96.00MXN
Name
Internacional de Ceramica SAB de CV
Chart & Performance
Profile
Internacional de Cerámica, S.A.B. de C.V. engages in the production, marketing, and distribution of ceramic products in Mexico, the United States, China, and Guatemala. The company offers floors and coatings products, including floor tiles, wall tiles, and other special tiles; bathroom products, including sanitary, washbasins, furniture vanities, tubs, watering cans, cancels, taps, and accessories; kitchen products comprising taps, tarjas, and accessories; and as well as installation materials, such as adhesives, nozzles, and accessories; and natural stones. It distributes its products through approximately 300 sales centers; and stores under the Interceramic name, as well as through interceramic.com. The company was formerly known as Internacional de Cerámica Sociedad Anónima de Capital Variable and changed its name to Internacional de Cerámica, S.A.B. de C.V. in 1987. Internacional de Cerámica, S.A.B. de C.V. was founded in 1978 and is based in Chihuahua, 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 | 11,971,940 -14.57% | 14,013,825 12.85% | 12,418,058 15.00% | |||||||
Cost of revenue | 8,817,218 | 9,836,031 | 8,830,653 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,154,722 | 4,177,794 | 3,587,405 | |||||||
NOPBT Margin | 26.35% | 29.81% | 28.89% | |||||||
Operating Taxes | 352,049 | 395,739 | 370,460 | |||||||
Tax Rate | 11.16% | 9.47% | 10.33% | |||||||
NOPAT | 2,802,673 | 3,782,055 | 3,216,945 | |||||||
Net income | 369,909 -54.41% | 811,302 157.71% | 314,812 116.56% | |||||||
Dividends | (250,000) | (323,500) | (249,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3,394) | (1,153) | (222,613) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 533,170 | 379,051 | 766,126 | |||||||
Long-term debt | 4,997,810 | 5,775,152 | 6,009,557 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 308,326 | 337,731 | 345,869 | |||||||
Net debt | 3,435,500 | 4,585,830 | 5,431,706 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,807,010 | 1,513,795 | 859,039 | |||||||
CAPEX | (521,172) | (465,015) | (327,223) | |||||||
Cash from investing activities | (352,659) | (398,208) | (307,147) | |||||||
Cash from financing activities | (950,188) | (864,082) | (1,124,276) | |||||||
FCF | 3,705,869 | 3,824,096 | 2,429,696 | |||||||
Balance | ||||||||||
Cash | 2,044,335 | 1,508,031 | 1,261,144 | |||||||
Long term investments | 51,145 | 60,342 | 82,833 | |||||||
Excess cash | 1,496,883 | 867,682 | 723,074 | |||||||
Stockholders' equity | 3,149,746 | 2,542,186 | 1,890,596 | |||||||
Invested Capital | 7,673,168 | 8,455,417 | 8,295,616 | |||||||
ROIC | 34.75% | 45.16% | 40.83% | |||||||
ROCE | 34.40% | 44.81% | 39.78% | |||||||
EV | ||||||||||
Common stock shares outstanding | 141,087 | 141,128 | 141,891 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 4,001,438 | 5,122,110 | 4,461,206 | |||||||
EV/EBITDA | ||||||||||
Interest | 347,370 | 253,966 | 198,393 | |||||||
Interest/NOPBT | 11.01% | 6.08% | 5.53% |