XMEXMEDICAB
Market cap159mUSD
Dec 19, Last price
33.32MXN
1D
-1.13%
1Q
11.07%
Jan 2017
-21.23%
Name
Medica Sur, S.A.B. De C.V.
Chart & Performance
Profile
Médica Sur, S.A.B. de C.V. operates as a healthcare institution in Mexico. The company offers bypass and gastric banding, cholecystectomy, inguinal hernia repair, liposculpture, breast cosmetic, stereotactic radio, hip arthroplasty, knee arthroscopy, shoulder arthroscopy, spine, lithiasis, radical prostatectomy, and prostate surgeries. It also provides radiotherapy, imaging, and checkup services, as well as medical insurance services. The company was incorporated in 1966 and is based in Mexico City, Mexico. Médica Sur, S.A.B. de C.V. is a subsidiary of Neuco, SA de CV.
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 | 4,129,754 6.77% | 3,867,922 -0.98% | 3,906,144 -12.54% | |||||||
Cost of revenue | 3,044,433 | 2,892,095 | 2,710,124 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,085,321 | 975,828 | 1,196,020 | |||||||
NOPBT Margin | 26.28% | 25.23% | 30.62% | |||||||
Operating Taxes | 183,614 | 204,790 | 263,780 | |||||||
Tax Rate | 16.92% | 20.99% | 22.05% | |||||||
NOPAT | 901,706 | 771,038 | 932,240 | |||||||
Net income | 634,984 -33.15% | 949,803 -17.73% | 1,154,517 106.60% | |||||||
Dividends | (659,252) | (3,019,929) | (161,680) | |||||||
Dividend yield | 15.03% | 75.21% | 2.69% | |||||||
Proceeds from repurchase of equity | (429,077) | (206,226) | (80,458) | |||||||
BB yield | 9.78% | 5.14% | 1.34% | |||||||
Debt | ||||||||||
Debt current | 40,151 | 31,619 | 41,597 | |||||||
Long-term debt | 1,041,420 | 1,064,016 | 1,100,113 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 42,883 | 33,635 | 30,969 | |||||||
Net debt | 376,828 | (125,762) | (2,390,112) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 423,871 | 270,090 | 821,320 | |||||||
CAPEX | (213,636) | (186,451) | (150,791) | |||||||
Cash from investing activities | 234,178 | 732,847 | 2,559,253 | |||||||
Cash from financing activities | (1,174,702) | (3,313,363) | (421,596) | |||||||
FCF | 982,906 | 860,771 | 1,586,470 | |||||||
Balance | ||||||||||
Cash | 704,744 | 1,221,396 | 3,531,822 | |||||||
Long term investments | ||||||||||
Excess cash | 498,256 | 1,028,000 | 3,336,515 | |||||||
Stockholders' equity | 1,708,659 | 1,930,237 | 4,275,517 | |||||||
Invested Capital | 2,630,459 | 2,182,108 | 2,125,331 | |||||||
ROIC | 37.47% | 35.80% | 27.97% | |||||||
ROCE | 34.69% | 30.40% | 21.90% | |||||||
EV | ||||||||||
Common stock shares outstanding | 107,939 | 107,939 | 123,282 | |||||||
Price | 40.63 9.22% | 37.20 -23.61% | 48.70 44.94% | |||||||
Market cap | 4,385,560 9.22% | 4,015,330 -33.12% | 6,003,821 44.94% | |||||||
EV | 4,763,346 | 3,890,524 | 3,614,665 | |||||||
EBITDA | 1,263,936 | 1,145,096 | 1,473,400 | |||||||
EV/EBITDA | 3.77 | 3.40 | 2.45 | |||||||
Interest | 75,379 | 75,949 | 78,796 | |||||||
Interest/NOPBT | 6.95% | 7.78% | 6.59% |