XMEX
RA
Market cap2.12bUSD
Apr 04, Last price
131.87MXN
1D
-5.81%
1Q
12.61%
Jan 2017
14.20%
IPO
311.97%
Name
Regional SAB de CV
Chart & Performance
Profile
Regional S.A.B. de C.V. provides various banking products and services. It offers financial services and products, such as loans, point-of-sale terminals, insurance products, and other products for small business and entrepreneurs; loans for working capital or investment projects for medium-sized businesses; credit cards, personal loans, automobile finance, and mortgages; savings and investment products; and financial leasing services. The company also provides factoring, and online and mobile banking services. As of March 31, 2022, it operated 156 branches, 359 ATMs, and 27,633 POS terminals in 22 states in Mexico. Regional S.A.B. de C.V. was founded in 1994 and is based in San Pedro Garza García, Mexico.
Valuation
Title MXN in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 18,022,000 31.26% | 13,730,000 0.31% | 13,687,000 4.27% | |||||||
Cost of revenue | 2,026,000 | 1,832,000 | 5,370,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 15,996,000 | 11,898,000 | 8,317,000 | |||||||
NOPBT Margin | 88.76% | 86.66% | 60.77% | |||||||
Operating Taxes | 2,307,000 | 1,918,000 | 1,571,000 | |||||||
Tax Rate | 14.42% | 16.12% | 18.89% | |||||||
NOPAT | 13,689,000 | 9,980,000 | 6,746,000 | |||||||
Net income | 6,520,000 14.93% | 5,673,000 13.87% | 4,982,000 40.10% | |||||||
Dividends | (2,487,000) | (3,977,000) | ||||||||
Dividend yield | 4.67% | 8.60% | ||||||||
Proceeds from repurchase of equity | 13,000 | 74,000 | ||||||||
BB yield | -0.02% | -0.16% | ||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 8,908,000 | |||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (8,908,000) | |||||||||
Net debt | (55,726,000) | (27,289,000) | (9,329,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,010,000 | 5,182,000 | ||||||||
CAPEX | (1,005,000) | (1,471,000) | ||||||||
Cash from investing activities | (1,243,000) | (977,000) | ||||||||
Cash from financing activities | (3,022,000) | (4,289,000) | ||||||||
FCF | 9,338,000 | 16,815,000 | 10,415,000 | |||||||
Balance | ||||||||||
Cash | 11,242,000 | 13,805,000 | 8,676,000 | |||||||
Long term investments | 44,484,000 | 13,484,000 | 9,561,000 | |||||||
Excess cash | 54,824,900 | 26,602,500 | 17,552,650 | |||||||
Stockholders' equity | 30,416,000 | 28,295,000 | 6,896,000 | |||||||
Invested Capital | 217,594,000 | 194,549,500 | 212,551,000 | |||||||
ROIC | 6.64% | 4.90% | 3.78% | |||||||
ROCE | 6.45% | 5.38% | 3.79% | |||||||
EV | ||||||||||
Common stock shares outstanding | 327,931 | 327,931 | ||||||||
Price | 117.49 -27.65% | 162.39 15.17% | 141.00 32.79% | |||||||
Market cap | 53,252,769 15.17% | 46,238,318 32.79% | ||||||||
EV | 25,960,769 | 36,907,318 | ||||||||
EBITDA | 15,996,000 | 12,804,000 | 9,187,000 | |||||||
EV/EBITDA | 2.03 | 4.02 | ||||||||
Interest | 15,828,000 | 15,427,000 | 9,916,000 | |||||||
Interest/NOPBT | 98.95% | 129.66% | 119.23% |