XMEXLABB
Market cap1.22bUSD
Dec 20, Last price
25.78MXN
1D
0.82%
1Q
23.94%
Jan 2017
19.80%
IPO
211.92%
Name
Genomma Lab Internacional SAB de CV
Chart & Performance
Profile
Genomma Lab Internacional, S.A.B. de C.V., together with its subsidiaries, engages in the development, marketing, and sale of over-the-counter pharmaceutical and personal care products in Mexico and internationally. It provides skin care, health and wellness, hair care, pain relief, cough and cold, gastro, sexual health, antiperspirant deodorant, hand sanitizer, isotonic deink, and razor products, as well as analgesics, antifungals, and hemorrhoids. The company offers its products under the Cicatricure, Asepxia, Teatrical, Goicoechea, Sistema GB, Medicasp, Tío Nacho, Vanart, Novamil, Ultra Bengue, X-Ray, Tafirol, Alliviax, Bufferin, Next, XL-3, Genoprazol, QG5, Kaopectate, Proctan, Nikzon, Unesia, Silka Medic, lagicam, Suerox, Groomen, DiabetTX, and other brands. Genomma Lab Internacional, S.A.B. de C.V. was incorporated in 1996 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 | 16,467,126 -2.10% | 16,819,912 8.61% | 15,487,059 11.66% | |||||||
Cost of revenue | 13,222,085 | 13,578,678 | 12,494,170 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 3,245,041 | 3,241,234 | 2,992,889 | |||||||
NOPBT Margin | 19.71% | 19.27% | 19.33% | |||||||
Operating Taxes | 635,674 | 867,609 | 914,010 | |||||||
Tax Rate | 19.59% | 26.77% | 30.54% | |||||||
NOPAT | 2,609,367 | 2,373,625 | 2,078,879 | |||||||
Net income | 1,084,915 -21.90% | 1,389,203 6.22% | 1,307,867 -6.81% | |||||||
Dividends | (580,704) | (777,663) | (391,756) | |||||||
Dividend yield | 4.29% | 4.64% | 1.81% | |||||||
Proceeds from repurchase of equity | (162,266) | (523,774) | (78,905) | |||||||
BB yield | 1.20% | 3.13% | 0.36% | |||||||
Debt | ||||||||||
Debt current | 2,005,294 | 4,851,497 | 2,105,127 | |||||||
Long-term debt | 4,280,974 | 1,653,390 | 3,912,285 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 114,495 | 115,077 | 489,144 | |||||||
Net debt | 4,085,019 | 4,220,579 | 4,031,507 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,247,012 | 2,054,793 | 1,468,351 | |||||||
CAPEX | (19,473) | (206,579) | ||||||||
Cash from investing activities | (302,210) | (282,297) | (765,616) | |||||||
Cash from financing activities | (1,676,821) | (1,362,397) | (1,469,237) | |||||||
FCF | (3,103,113) | 1,715,236 | 2,096,028 | |||||||
Balance | ||||||||||
Cash | 1,655,328 | 1,496,556 | 1,220,905 | |||||||
Long term investments | 545,921 | 787,752 | 765,000 | |||||||
Excess cash | 1,377,893 | 1,443,312 | 1,211,552 | |||||||
Stockholders' equity | 12,687,251 | 11,958,795 | 11,331,922 | |||||||
Invested Capital | 14,417,174 | 14,229,327 | 14,062,768 | |||||||
ROIC | 18.22% | 16.78% | 15.01% | |||||||
ROCE | 20.13% | 20.18% | 18.91% | |||||||
EV | ||||||||||
Common stock shares outstanding | 957,344 | 993,229 | 1,007,626 | |||||||
Price | 14.14 -16.18% | 16.87 -21.46% | 21.48 14.01% | |||||||
Market cap | 13,536,844 -19.21% | 16,755,773 -22.58% | 21,643,806 13.54% | |||||||
EV | 17,621,863 | 20,976,352 | 25,675,313 | |||||||
EBITDA | 3,472,344 | 3,468,359 | 3,163,155 | |||||||
EV/EBITDA | 5.07 | 6.05 | 8.12 | |||||||
Interest | 829,903 | 525,641 | 444,390 | |||||||
Interest/NOPBT | 25.57% | 16.22% | 14.85% |