XMEXORBIA
Market cap1.43bUSD
Dec 20, Last price
14.57MXN
1D
-3.57%
1Q
-22.83%
Jan 2017
-69.07%
Name
Orbia Advance Corporation SAB de CV
Chart & Performance
Profile
Orbia Advance Corporation, S.A.B. de C.V. provides products and solutions for precision agriculture, building and infrastructure, fluor, polymer, and data communications sectors worldwide. The company offers irrigation systems, digital agricultural technologies, and related services; and data communications infrastructure, including conduits, and cables and fiber optics, as well as pressurized pipes for natural gas and other solutions. It also provides pipes and fittings for water management systems, and home water heating and cooling systems; fluorinated material products, including chemical products, propellants, and advanced materials for a range of applications in the automotive, infrastructure, health and medicine, HVAC, and food cold chain industries; and general and special PVC resins, and other vinyl polymers for various applications. The company was formerly known as Mexichem, S.A.B. de C.V. and changed its name to Orbia Advance Corporation, S.A.B. de C.V. in August 2019. Orbia Advance Corporation, S.A.B. de C.V. was founded in 1953 and is headquartered in Mexico City, Mexico.
Valuation
Title USD 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 | 8,204,000 -14.97% | 9,648,000 9.85% | 8,782,900 36.81% | |||||||
Cost of revenue | 7,335,000 | 8,322,000 | 6,450,551 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 869,000 | 1,326,000 | 2,332,349 | |||||||
NOPBT Margin | 10.59% | 13.74% | 26.56% | |||||||
Operating Taxes | 329,000 | 369,000 | 381,256 | |||||||
Tax Rate | 37.86% | 27.83% | 16.35% | |||||||
NOPAT | 540,000 | 957,000 | 1,951,093 | |||||||
Net income | 65,000 -88.54% | 567,000 -13.70% | 657,000 236.92% | |||||||
Dividends | (299,000) | (200,000) | ||||||||
Dividend yield | 0.45% | 0.19% | ||||||||
Proceeds from repurchase of equity | 1,416,000 | 1,056,187 | ||||||||
BB yield | -2.14% | -1.01% | ||||||||
Debt | ||||||||||
Debt current | 953,000 | 1,311,000 | 785,062 | |||||||
Long-term debt | 5,292,000 | 4,583,000 | 3,928,028 | |||||||
Deferred revenue | 202,000 | 212,000 | 303,606 | |||||||
Other long-term liabilities | 379,000 | 450,000 | 356,857 | |||||||
Net debt | 4,675,000 | 4,290,000 | 3,893,730 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,287,000 | 1,234,905 | ||||||||
CAPEX | (537,000) | (286,404) | ||||||||
Cash from investing activities | (762,000) | (344,086) | ||||||||
Cash from financing activities | 203,000 | (962,399) | ||||||||
FCF | (901,000) | 825,906 | 2,064,039 | |||||||
Balance | ||||||||||
Cash | 1,456,000 | 1,547,000 | 781,552 | |||||||
Long term investments | 114,000 | 57,000 | 37,808 | |||||||
Excess cash | 1,159,800 | 1,121,600 | 380,215 | |||||||
Stockholders' equity | 1,028,000 | 2,470,000 | 1,890,243 | |||||||
Invested Capital | 8,581,000 | 8,291,400 | 8,030,651 | |||||||
ROIC | 6.40% | 11.73% | 24.62% | |||||||
ROCE | 8.72% | 13.55% | 26.72% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,911,708 | 1,918,919 | 1,992,657 | |||||||
Price | 37.59 8.80% | 34.55 -33.90% | 52.27 11.81% | |||||||
Market cap | 71,861,093 8.39% | 66,298,655 -36.35% | 104,156,186 10.03% | |||||||
EV | 77,140,093 | 71,243,655 | 108,717,789 | |||||||
EBITDA | 869,000 | 1,907,000 | 2,930,400 | |||||||
EV/EBITDA | 88.77 | 37.36 | 37.10 | |||||||
Interest | 389,000 | 263,000 | 248,019 | |||||||
Interest/NOPBT | 44.76% | 19.83% | 10.63% |