XMEXGICSAB
Market cap175mUSD
Dec 20, Last price
2.34MXN
1D
0.43%
1Q
0.43%
Jan 2017
-76.83%
IPO
-85.95%
Name
Grupo Gicsa SAB de CV
Chart & Performance
Profile
Grupo Gicsa S.A.B. de C.V. develops real estate properties in Mexico. It also provides construction and renovation services to new and existing projects; services to rental properties; and real estate management, operation, and maintenance services. The company was founded in 1989 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 | 5,011,006 3.53% | 4,840,336 25.19% | 3,866,254 -14.08% | |||||||
Cost of revenue | 1,762,373 | 1,884,618 | 1,143,496 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,248,633 | 2,955,718 | 2,722,758 | |||||||
NOPBT Margin | 64.83% | 61.06% | 70.42% | |||||||
Operating Taxes | 1,124,361 | 245,394 | (116,172) | |||||||
Tax Rate | 34.61% | 8.30% | ||||||||
NOPAT | 2,124,272 | 2,710,324 | 2,838,930 | |||||||
Net income | 1,641,325 796.31% | 183,121 -453.32% | (51,828) -140.03% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 978,826 | 741,049 | 3,801,187 | |||||||
Long-term debt | 28,503,762 | 29,725,511 | 27,175,461 | |||||||
Deferred revenue | 853,746 | 791,131 | 1,766,024 | |||||||
Other long-term liabilities | 547,654 | 540,319 | 572,385 | |||||||
Net debt | 29,089,411 | (31,553,889) | 31,408,243 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,222,922 | 1,820,878 | 2,262,850 | |||||||
CAPEX | (53,083) | (6,845) | (39,951) | |||||||
Cash from investing activities | (559,256) | 1,422,274 | (897,071) | |||||||
Cash from financing activities | (2,968,970) | (2,966,562) | (1,707,344) | |||||||
FCF | (3,003,755) | 4,035,625 | 3,218,674 | |||||||
Balance | ||||||||||
Cash | 393,177 | 712,607 | 444,876 | |||||||
Long term investments | 61,307,842 | (876,471) | ||||||||
Excess cash | 142,627 | 61,778,432 | ||||||||
Stockholders' equity | 23,666,968 | 21,480,558 | 21,721,430 | |||||||
Invested Capital | 62,770,885 | 38,689,167 | 62,056,724 | |||||||
ROIC | 4.19% | 5.38% | 4.66% | |||||||
ROCE | 4.40% | 4.21% | 3.76% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,500,123 | 1,500,123 | 1,500,123 | |||||||
Price | 2.30 15.00% | 2.00 -23.95% | 2.63 -43.56% | |||||||
Market cap | 3,450,283 15.00% | 3,000,246 -23.95% | 3,945,323 -43.56% | |||||||
EV | 37,771,426 | (23,866,996) | 40,460,326 | |||||||
EBITDA | 3,318,867 | 3,031,341 | 2,833,334 | |||||||
EV/EBITDA | 11.38 | 14.28 | ||||||||
Interest | 3,103,912 | 2,462,188 | ||||||||
Interest/NOPBT | 105.01% | 90.43% |