XMEXRA
Market cap1.98bUSD
Dec 20, Last price
121.03MXN
1D
2.45%
1Q
1.97%
Jan 2017
4.82%
IPO
278.10%
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 GarcĂa, 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 | 13,730,000 0.31% | 13,687,000 4.27% | 13,126,000 7.04% | |||||||
Cost of revenue | 1,832,000 | 5,370,000 | 4,855,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,898,000 | 8,317,000 | 8,271,000 | |||||||
NOPBT Margin | 86.66% | 60.77% | 63.01% | |||||||
Operating Taxes | 1,918,000 | 1,571,000 | 1,206,000 | |||||||
Tax Rate | 16.12% | 18.89% | 14.58% | |||||||
NOPAT | 9,980,000 | 6,746,000 | 7,065,000 | |||||||
Net income | 5,673,000 13.87% | 4,982,000 40.10% | 3,556,000 20.46% | |||||||
Dividends | (2,487,000) | (3,977,000) | (1,798,000) | |||||||
Dividend yield | 4.67% | 8.60% | 5.16% | |||||||
Proceeds from repurchase of equity | 13,000 | 74,000 | 6,000 | |||||||
BB yield | -0.02% | -0.16% | -0.02% | |||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 8,908,000 | 8,880,000 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | (8,908,000) | (8,880,000) | ||||||||
Net debt | (27,289,000) | (9,329,000) | (27,627,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,010,000 | 5,182,000 | 2,426,000 | |||||||
CAPEX | (1,005,000) | (1,471,000) | (212,000) | |||||||
Cash from investing activities | (1,243,000) | (977,000) | (117,000) | |||||||
Cash from financing activities | (3,022,000) | (4,289,000) | (1,813,000) | |||||||
FCF | 16,815,000 | 10,415,000 | 8,654,000 | |||||||
Balance | ||||||||||
Cash | 13,805,000 | 8,676,000 | 12,192,000 | |||||||
Long term investments | 13,484,000 | 9,561,000 | 24,315,000 | |||||||
Excess cash | 26,602,500 | 17,552,650 | 35,850,700 | |||||||
Stockholders' equity | 28,295,000 | 6,896,000 | 23,201,421 | |||||||
Invested Capital | 194,549,500 | 212,551,000 | 144,119,579 | |||||||
ROIC | 4.90% | 3.78% | 4.88% | |||||||
ROCE | 5.38% | 3.79% | 4.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 327,931 | 327,931 | 327,931 | |||||||
Price | 162.39 15.17% | 141.00 32.79% | 106.18 15.29% | |||||||
Market cap | 53,252,769 15.17% | 46,238,318 32.79% | 34,819,749 15.29% | |||||||
EV | 25,960,769 | 36,907,318 | 7,192,749 | |||||||
EBITDA | 12,804,000 | 9,187,000 | 10,938,000 | |||||||
EV/EBITDA | 2.03 | 4.02 | 0.66 | |||||||
Interest | 15,427,000 | 9,916,000 | 5,994,000 | |||||||
Interest/NOPBT | 129.66% | 119.23% | 72.47% |