XMEXHOTEL
Market cap142mUSD
Dec 20, Last price
3.98MXN
1D
7.57%
1Q
11.48%
Jan 2017
-57.16%
IPO
-58.19%
Name
Grupo Hotelero Santa Fe SAB de CV
Chart & Performance
Profile
Grupo Hotelero Santa Fe, S.A.B. de C.V. acquires, develops, and operates beach and urban hotels in Mexico. It operates in three segments: Urban Services, Resort Services, and Operator and Holding. The company operates a portfolio of 13 hotels under the Krystal Grand, Krystal Hotels & Resorts, Krystal Beach, and Krystal Urban brands, as well as under licensed brands, such as Hilton, Hilton Resorts, Hilton Garden Inn, and Hampton Inn & Suites. It also operates third-party hotels. Grupo Hotelero Santa Fe, S.A.B. de C.V. was incorporated in 2006 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 | 2,959,207 11.57% | 2,652,319 50.65% | 1,760,553 64.46% | |||||||
Cost of revenue | 2,104,052 | 1,592,462 | 1,139,667 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 855,155 | 1,059,857 | 620,886 | |||||||
NOPBT Margin | 28.90% | 39.96% | 35.27% | |||||||
Operating Taxes | 123,909 | 147,445 | (75,605) | |||||||
Tax Rate | 14.49% | 13.91% | ||||||||
NOPAT | 731,246 | 912,412 | 696,491 | |||||||
Net income | 521,779 221.32% | 162,385 -113,655.94% | (143) -99.96% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (701,039) | 397,366 | (4,037) | |||||||
BB yield | 25.23% | -13.21% | 0.14% | |||||||
Debt | ||||||||||
Debt current | 317,953 | 405,295 | 245,110 | |||||||
Long-term debt | 2,473,829 | 3,330,627 | 2,976,213 | |||||||
Deferred revenue | 196,311 | 190,694 | 118,748 | |||||||
Other long-term liabilities | 64,039 | 16,980 | 66,149 | |||||||
Net debt | 2,049,682 | 2,973,019 | 2,460,355 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 617,550 | 509,981 | 297,530 | |||||||
CAPEX | (1,640,288) | (392,096) | ||||||||
Cash from investing activities | 612,537 | (1,762,183) | (422,612) | |||||||
Cash from financing activities | (1,490,626) | 1,196,167 | 137,311 | |||||||
FCF | 1,288,282 | (327,950) | 576,262 | |||||||
Balance | ||||||||||
Cash | 201,743 | 444,223 | 564,723 | |||||||
Long term investments | 540,357 | 318,680 | 196,245 | |||||||
Excess cash | 594,140 | 630,287 | 672,940 | |||||||
Stockholders' equity | 6,583,345 | 6,821,616 | 5,923,618 | |||||||
Invested Capital | 9,279,590 | 9,906,893 | 8,481,228 | |||||||
ROIC | 7.62% | 9.92% | 8.40% | |||||||
ROCE | 7.97% | 9.33% | 6.19% | |||||||
EV | ||||||||||
Common stock shares outstanding | 712,377 | 626,689 | 609,174 | |||||||
Price | 3.90 -18.75% | 4.80 2.13% | 4.70 12.71% | |||||||
Market cap | 2,778,272 -7.64% | 3,008,106 5.06% | 2,863,118 37.48% | |||||||
EV | 6,440,222 | 7,449,943 | 6,456,678 | |||||||
EBITDA | 1,148,471 | 1,341,060 | 885,944 | |||||||
EV/EBITDA | 5.61 | 5.56 | 7.29 | |||||||
Interest | 286,805 | 131,726 | 102,489 | |||||||
Interest/NOPBT | 33.54% | 12.43% | 16.51% |