XMEXFHIPO14
Market cap1.92bUSD
Dec 20, Last price
15.89MXN
1D
-0.06%
1Q
-0.06%
Jan 2017
-31.63%
IPO
-36.41%
Name
Concentradora Hipotecaria SAPI de CV
Chart & Performance
Profile
Fideicomiso Irrevocable F/2061 FHipo, a real estate investment trust, acquires, originates, co-participates, manages, and operates mortgage portfolios in Mexico. The company provides investors with exposure to the Mexican mortgage market and rewards them through a combination of dividend payments and capital gains. It has strategic alliance with Infonavit, Fovissste, and Smart Lending. The company was founded in 2014 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 | 1,143,433 -12.66% | 1,309,215 18.54% | 1,104,458 12.06% | |||||||
Cost of revenue | 377,407 | 386,238 | 340,276 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 766,026 | 922,977 | 764,182 | |||||||
NOPBT Margin | 66.99% | 70.50% | 69.19% | |||||||
Operating Taxes | 3,790 | 377 | 1,434 | |||||||
Tax Rate | 0.49% | 0.04% | 0.19% | |||||||
NOPAT | 762,236 | 922,600 | 762,748 | |||||||
Net income | 764,035 -3.65% | 793,000 9.83% | 722,000 289.68% | |||||||
Dividends | (110,000) | (800,000) | (67,000) | |||||||
Dividend yield | 4.72% | 11.84% | 1.30% | |||||||
Proceeds from repurchase of equity | 600,000 | (51,625) | (400,404) | |||||||
BB yield | -25.76% | 0.76% | 7.78% | |||||||
Debt | ||||||||||
Debt current | 400,789 | 596,190 | ||||||||
Long-term debt | 5,148,510 | 5,807,000 | 4,581,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (5,807,000) | (4,581,000) | ||||||||
Net debt | (11,019,125) | 3,081,789 | (8,661,810) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,971,000) | 3,002,000 | 954,000 | |||||||
CAPEX | (142,000) | (29,000) | (27,000) | |||||||
Cash from investing activities | (62,000) | (28,000) | 38,000 | |||||||
Cash from financing activities | 412,000 | (874,000) | (67,000) | |||||||
FCF | 2,512,551 | (8,973,751) | 503,159 | |||||||
Balance | ||||||||||
Cash | 1,329,635 | 2,367,000 | 5,162,000 | |||||||
Long term investments | 14,838,000 | 759,000 | 8,677,000 | |||||||
Excess cash | 16,110,463 | 3,060,539 | 13,783,777 | |||||||
Stockholders' equity | 6,584,000 | 6,410,402 | 6,708,119 | |||||||
Invested Capital | 149,481,360 | 81,122,498 | 89,546,579 | |||||||
ROIC | 0.66% | 1.08% | 0.84% | |||||||
ROCE | 0.49% | 1.10% | 0.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 148,761 | 386,297 | 255,946 | |||||||
Price | 15.66 -10.46% | 17.49 -13.03% | 20.11 -0.94% | |||||||
Market cap | 2,329,590 -65.52% | 6,756,342 31.27% | 5,147,064 -15.88% | |||||||
EV | (8,689,535) | 9,838,131 | (3,514,746) | |||||||
EBITDA | 875,026 | 1,017,977 | 788,182 | |||||||
EV/EBITDA | 9.66 | |||||||||
Interest | 13,603,000 | 10,132,000 | 5,538,000 | |||||||
Interest/NOPBT | 1,775.79% | 1,097.75% | 724.70% |