XMEXINVEXA
Market cap675mUSD
Dec 16, Last price
83.00MXN
Jan 2017
55.88%
Name
Invex Controladora SAB De CV
Chart & Performance
Profile
INVEX Controladora, S.A.B. de C.V provides financial products and services to individual and business customers. The company offers money market and capital market products, investment funds, structured products, and personal retirement plans; foreign exchange services; financing services; trust services; and cards. It also provides factoring facilities; currencies and derivatives; leasing services; institutional investments; treasury management products; and corporate cards. The company 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 | 7,095,000 3.90% | 6,829,000 22.01% | 5,597,000 8.62% | |||||||
Cost of revenue | 6,190,921 | 3,987,000 | 3,513,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 904,079 | 2,842,000 | 2,084,000 | |||||||
NOPBT Margin | 12.74% | 41.62% | 37.23% | |||||||
Operating Taxes | 686,000 | 477,000 | 382,000 | |||||||
Tax Rate | 75.88% | 16.78% | 18.33% | |||||||
NOPAT | 218,079 | 2,365,000 | 1,702,000 | |||||||
Net income | 1,044,000 -23.24% | 1,360,000 11.66% | 1,218,000 115.96% | |||||||
Dividends | (78,000) | (72,000) | (126,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 13,638,000 | 11,272,000 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (13,638,000) | (11,272,000) | ||||||||
Net debt | (119,762,000) | (102,484,000) | (122,679,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 82,000 | (3,829,000) | 1,149,000 | |||||||
CAPEX | (1,068,000) | (100,000) | (27,000) | |||||||
Cash from investing activities | (868,000) | 47,000 | 49,000 | |||||||
Cash from financing activities | (78,000) | (72,000) | (126,000) | |||||||
FCF | 20,743,079 | (11,470,000) | 1,962,000 | |||||||
Balance | ||||||||||
Cash | 3,163,000 | 4,027,000 | 5,919,000 | |||||||
Long term investments | 116,599,000 | 112,095,000 | 128,032,000 | |||||||
Excess cash | 119,407,250 | 115,780,550 | 133,671,150 | |||||||
Stockholders' equity | 11,679,000 | 11,366,000 | 10,401,000 | |||||||
Invested Capital | 163,331,000 | 159,450,000 | 155,113,000 | |||||||
ROIC | 0.14% | 1.50% | 1.24% | |||||||
ROCE | 0.52% | 1.66% | 1.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 163,104 | 163,104 | 163,104 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 1,048,079 | 2,952,000 | 2,202,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 14,612,000 | 11,984,000 | 5,634,000 | |||||||
Interest/NOPBT | 1,616.23% | 421.67% | 270.35% |