XMEX
CHDRAUIB
Market cap5.64bUSD
Apr 04, Last price
120.02MXN
1D
-2.32%
1Q
-2.26%
Jan 2017
223.33%
IPO
233.85%
Name
Grupo Comercial Chedraui SAB de CV
Chart & Performance
Profile
Grupo Comercial Chedraui, S.A.B. de C.V. operates selfservice stores. The company operates through three segments: Retail in Mexico, Retail in the United States, and Real Estate. Its stores sell electronic goods, perishables, cloths, groceries, and general merchandise. The company also leases commercial space to third parties; and operates and maintains shopping centers. It operates 306 stores, including 198 tiendas chedraui, 60 super chedraui, 15 super che, and 33 supercito stores; and 7 distribution centers in Mexico, as well as 125 self-service stores, such as 64 El Super and 61 Fiesta stores in the United States. The company was founded in 1920 and is headquartered in Mexico City, Mexico.
Valuation
Title MXN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 281,761,525 7.11% | 263,057,724 1.44% | 259,325,570 37.58% | |||||||
Cost of revenue | 266,540,543 | 206,700,653 | 204,989,812 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,220,982 | 56,357,071 | 54,335,758 | |||||||
NOPBT Margin | 5.40% | 21.42% | 20.95% | |||||||
Operating Taxes | 2,995,337 | 3,176,094 | 2,546,410 | |||||||
Tax Rate | 19.68% | 5.64% | 4.69% | |||||||
NOPAT | 12,225,645 | 53,180,977 | 51,789,348 | |||||||
Net income | 6,720,639 -12.09% | 7,644,896 27.48% | 5,997,095 75.34% | |||||||
Dividends | (2,138,358) | (897,592) | (499,146) | |||||||
Dividend yield | 1.77% | 0.91% | 0.63% | |||||||
Proceeds from repurchase of equity | 347,452 | (197,975) | 305,421 | |||||||
BB yield | -0.29% | 0.20% | -0.38% | |||||||
Debt | ||||||||||
Debt current | 3,995,347 | 2,177,782 | 2,329,019 | |||||||
Long-term debt | 122,219,714 | 84,147,707 | 98,254,887 | |||||||
Deferred revenue | 2,292,467 | |||||||||
Other long-term liabilities | 1,923,379 | 3,982,824 | 2,264,542 | |||||||
Net debt | 112,557,578 | 71,531,672 | 76,758,151 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 17,850,340 | 17,973,541 | 18,540,138 | |||||||
CAPEX | (11,273,178) | |||||||||
Cash from investing activities | (10,346,944) | (6,600,312) | (6,480,844) | |||||||
Cash from financing activities | (8,279,191) | (9,037,208) | (9,515,751) | |||||||
FCF | (10,767,827) | 54,423,532 | 54,094,724 | |||||||
Balance | ||||||||||
Cash | 13,657,483 | 13,695,971 | 11,565,501 | |||||||
Long term investments | 1,097,846 | 12,260,254 | ||||||||
Excess cash | 1,640,931 | 10,859,476 | ||||||||
Stockholders' equity | 46,791,945 | 41,215,418 | 35,637,555 | |||||||
Invested Capital | 123,103,031 | 95,449,673 | 88,318,278 | |||||||
ROIC | 11.19% | 57.88% | 58.69% | |||||||
ROCE | 12.25% | 57.21% | 53.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 962,692 | 959,521 | 956,473 | |||||||
Price | 125.30 21.92% | 102.77 23.79% | 83.02 95.71% | |||||||
Market cap | 120,625,353 22.33% | 98,610,015 24.18% | 79,406,355 95.48% | |||||||
EV | 233,895,438 | 170,636,647 | 156,457,850 | |||||||
EBITDA | 23,845,084 | 63,964,725 | 62,016,498 | |||||||
EV/EBITDA | 9.81 | 2.67 | 2.52 | |||||||
Interest | 3,935,719 | 5,339,870 | 3,382,480 | |||||||
Interest/NOPBT | 25.86% | 9.48% | 6.23% |