XMEXHCITY
Market cap95mUSD
Dec 20, Last price
4.62MXN
1D
2.90%
1Q
3.59%
Jan 2017
-73.05%
IPO
-78.69%
Name
Hoteles City Express SAB de CV
Chart & Performance
Profile
Hoteles City Express, S.A.B. de C.V. engages in the development. administration, operation, and franchising of limited-service hotels in Mexico, Costa Rica, Colombia, and Chile. As of September 30, 2022, it operated 152 hotels and 17,356 rooms. The company operates its hotels under the City Express, City Express Plus, City Express Suites, City Express Junior, and City Centro brands. The company also leases commercial space for rent. It primarily serves business travelers. Hoteles City Express, S.A.B. de C.V. was founded in 2002 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,544,172 11.57% | 3,176,528 39.70% | 2,273,801 53.40% | |||||||
Cost of revenue | 2,921,031 | 1,870,832 | 1,505,423 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 623,141 | 1,305,696 | 768,378 | |||||||
NOPBT Margin | 17.58% | 41.10% | 33.79% | |||||||
Operating Taxes | (39,511) | (56,699) | (43,558) | |||||||
Tax Rate | ||||||||||
NOPAT | 662,652 | 1,362,395 | 811,936 | |||||||
Net income | (20,852) -159.46% | 35,067 -108.85% | (396,345) -64.38% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (64,413) | (108,911) | 302,136 | |||||||
BB yield | 2.80% | 3.19% | -16.46% | |||||||
Debt | ||||||||||
Debt current | 245,954 | 703,934 | 438,180 | |||||||
Long-term debt | 4,606,022 | 5,779,762 | 6,591,439 | |||||||
Deferred revenue | 31,452 | 20,204 | ||||||||
Other long-term liabilities | 164,326 | 5,268 | 11,925 | |||||||
Net debt | 3,887,449 | 5,613,889 | 6,067,556 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 969,704 | 1,054,869 | 609,989 | |||||||
CAPEX | (518,037) | (230,174) | (172,471) | |||||||
Cash from investing activities | 959,491 | 129,937 | (56,347) | |||||||
Cash from financing activities | (2,114,362) | (1,276,265) | (716,408) | |||||||
FCF | 1,063,187 | 2,230,658 | 1,818,649 | |||||||
Balance | ||||||||||
Cash | 839,361 | 694,858 | 815,520 | |||||||
Long term investments | 125,166 | 174,949 | 146,543 | |||||||
Excess cash | 787,318 | 710,981 | 848,373 | |||||||
Stockholders' equity | 8,132,765 | 7,582,077 | 7,716,085 | |||||||
Invested Capital | 12,048,833 | 12,361,816 | 13,037,679 | |||||||
ROIC | 5.43% | 10.73% | 5.99% | |||||||
ROCE | 4.73% | 9.95% | 5.51% | |||||||
EV | ||||||||||
Common stock shares outstanding | 382,983 | 405,626 | 384,887 | |||||||
Price | 6.00 -28.83% | 8.43 76.73% | 4.77 -12.80% | |||||||
Market cap | 2,297,897 -32.80% | 3,419,425 86.25% | 1,835,910 -9.82% | |||||||
EV | 7,309,120 | 10,553,075 | 9,313,183 | |||||||
EBITDA | 1,045,464 | 1,789,169 | 1,270,583 | |||||||
EV/EBITDA | 6.99 | 5.90 | 7.33 | |||||||
Interest | 711,452 | 682,996 | 564,413 | |||||||
Interest/NOPBT | 114.17% | 52.31% | 73.46% |