XMEXSORIANAB
Market cap2.61bUSD
Dec 19, Last price
29.63MXN
1D
-2.63%
1Q
-2.79%
Jan 2017
-34.13%
Name
Organizacion Soriana SAB de CV
Chart & Performance
Profile
OrganizaciĆ³n Soriana, S. A. B. de C. V., together with its subsidiaries, operates various formats of supermarket stores in Mexico. The company's supermarket stores offer various food, clothing, general merchandise, health products, and basic household services, as well as grocery products and perishable goods under the retail, medium wholesale, and wholesale schemes. The company also operates convenience stores under the Super City name; and Soriana.com, an online store. In addition, it leases commercial premises to each store as part of the commercial area; and conducts commercial developments. OrganizaciĆ³n Soriana, S. A. B. de C. V. was founded in 1968 and is headquartered in Monterrey, 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 | 172,184,000 3.72% | 166,013,000 6.93% | 155,247,000 -1.15% | |||||||
Cost of revenue | 168,030,000 | 129,330,000 | 121,273,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,154,000 | 36,683,000 | 33,974,000 | |||||||
NOPBT Margin | 2.41% | 22.10% | 21.88% | |||||||
Operating Taxes | 1,661,000 | 2,036,000 | 2,504,000 | |||||||
Tax Rate | 39.99% | 5.55% | 7.37% | |||||||
NOPAT | 2,493,000 | 34,647,000 | 31,470,000 | |||||||
Net income | 5,021,000 -0.04% | 5,023,000 15.98% | 4,331,000 17.66% | |||||||
Dividends | (983,000) | (1,000,000) | ||||||||
Dividend yield | 1.50% | 2.14% | ||||||||
Proceeds from repurchase of equity | (450,000) | (13,000) | ||||||||
BB yield | 0.69% | 0.03% | ||||||||
Debt | ||||||||||
Debt current | 613,000 | 3,278,000 | 2,958,000 | |||||||
Long-term debt | 33,111,000 | 30,382,000 | 32,506,000 | |||||||
Deferred revenue | 1,668,000 | 1,580,000 | ||||||||
Other long-term liabilities | 12,734,000 | 1,066,000 | 546,000 | |||||||
Net debt | 23,010,000 | 19,696,000 | 22,254,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,672,000 | 9,875,000 | 11,894,000 | |||||||
CAPEX | (6,323,000) | (3,554,000) | (1,666,000) | |||||||
Cash from investing activities | (5,594,000) | (3,780,000) | (2,185,000) | |||||||
Cash from financing activities | (4,612,000) | (5,716,000) | (7,435,000) | |||||||
FCF | (4,855,000) | 32,552,000 | 36,133,000 | |||||||
Balance | ||||||||||
Cash | 6,746,000 | 10,280,000 | 9,901,000 | |||||||
Long term investments | 3,968,000 | 3,684,000 | 3,309,000 | |||||||
Excess cash | 2,104,800 | 5,663,350 | 5,447,650 | |||||||
Stockholders' equity | 78,120,000 | 75,062,000 | 70,034,000 | |||||||
Invested Capital | 112,726,200 | 94,241,650 | 90,790,350 | |||||||
ROIC | 2.41% | 37.45% | 34.22% | |||||||
ROCE | 3.62% | 33.26% | 31.73% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,799,642 | 1,800,358 | 1,797,095 | |||||||
Price | 36.38 16.16% | 31.32 20.55% | 25.98 29.32% | |||||||
Market cap | 65,470,961 16.11% | 56,387,226 20.77% | 46,688,539 29.43% | |||||||
EV | 88,618,961 | 76,368,226 | 69,258,539 | |||||||
EBITDA | 7,620,000 | 39,924,000 | 37,091,000 | |||||||
EV/EBITDA | 11.63 | 1.91 | 1.87 | |||||||
Interest | 3,019,000 | 2,489,000 | 2,334,000 | |||||||
Interest/NOPBT | 72.68% | 6.79% | 6.87% |