XMEXCULTIBAB
Market cap352mUSD
Dec 17, Last price
10.30MXN
1Q
-1.90%
Jan 2017
-45.59%
Name
Organizacion Cultiba SAB de CV
Chart & Performance
Profile
Organización Cultiba, S.A.B. de C.V. produces, bottles, and distributes various beverages in Mexico and internationally. It offers a portfolio of beverages, such as carbonated and non-carbonated soft drinks, juices, and jug water. The company provides products under its own brands, as well as third-party brands. It also produces sugar; and generates electrical power. The company was formerly known as Grupo Embotelladoras Unidas S.A.B. de CV and changed its name to Organización Cultiba, S.A.B. de C.V. in December 2012. Organización Cultiba, S.A.B. de C.V. was incorporated in 1978 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 | 1,401,374 247.35% | 403,442 -91.80% | 4,919,001 -8.10% | |||||||
Cost of revenue | 380,831 | 533,856 | 5,423,758 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,020,543 | (130,414) | (504,757) | |||||||
NOPBT Margin | 72.82% | |||||||||
Operating Taxes | 3,712 | 2,376 | (163,883) | |||||||
Tax Rate | 0.36% | |||||||||
NOPAT | 1,016,831 | (132,790) | (340,874) | |||||||
Net income | 1,077,480 39.14% | 774,358 -209.74% | (705,637) -289.65% | |||||||
Dividends | (1,283,205) | |||||||||
Dividend yield | 13.64% | |||||||||
Proceeds from repurchase of equity | (56,173) | (34,894) | (7,538) | |||||||
BB yield | 0.63% | 0.37% | 0.08% | |||||||
Debt | ||||||||||
Debt current | 1,379,829 | |||||||||
Long-term debt | 35,032 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 13,598 | 395,822 | ||||||||
Net debt | (2,466,578) | (2,562,980) | (134,668) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (210,434) | (690,623) | (104,999) | |||||||
CAPEX | (525) | (13,046) | (176,240) | |||||||
Cash from investing activities | 306,703 | 1,863,224 | 1,264,740 | |||||||
Cash from financing activities | (46,940) | (122,677) | (1,739,335) | |||||||
FCF | 839,203 | 2,306,840 | 5,354 | |||||||
Balance | ||||||||||
Cash | 2,466,578 | 2,562,980 | 1,549,529 | |||||||
Long term investments | ||||||||||
Excess cash | 2,396,509 | 2,542,808 | 1,303,579 | |||||||
Stockholders' equity | 11,527,123 | 10,429,870 | 10,748,844 | |||||||
Invested Capital | 12,006,008 | 11,079,997 | 15,865,623 | |||||||
ROIC | 8.81% | |||||||||
ROCE | 7.09% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 708,858 | 714,791 | 715,845 | |||||||
Price | 12.48 -4.22% | 13.03 -0.84% | 13.14 -25.30% | |||||||
Market cap | 8,846,547 -5.02% | 9,313,723 -0.98% | 9,406,207 -25.47% | |||||||
EV | 6,455,915 | 6,750,743 | 9,298,977 | |||||||
EBITDA | 1,046,462 | (105,267) | (225,314) | |||||||
EV/EBITDA | 6.17 | |||||||||
Interest | 1,515 | 23,258 | 99,831 | |||||||
Interest/NOPBT | 0.15% |