XMEXVITROA
Market cap207mUSD
Dec 20, Last price
8.59MXN
1D
-0.12%
1Q
-3.48%
Jan 2017
-86.67%
Name
Vitro SAB de CV
Chart & Performance
Profile
Vitro, S.A.B. de C.V., through its subsidiaries, manufactures, processes, distributes, and sells a range of glass products worldwide. It operates in Flat Glass, Chemicals, and Containers segments. The company provides flat glass products for the construction and automotive industries in the original and replacement equipment markets; and produces inorganic chemicals, such as sodium carbonate, sodium bicarbonate, sodium chloride, and calcium chloride for use in the glass, detergent, water treatment, pharmaceutical, food for human consumption, oil industry, and road de-icing markets, as well as in the livestock sector and others. It also offers glass containers to the cosmetic, fragrance, toiletry, pharmaceutical, and liquor markets, as well as provides engineering, equipment, and automation services for various sectors. Further, it develops molds, machineries, equipment, and capital goods for use in the glass container industry. The company also provides automotive glass products, and replacement glass distribution and installation services; and architecture glass products for buildings and homes. Vitro, S.A.B. de C.V. was founded in 1909 and is based in San Pedro Garza GarcĂa, 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 | 310,653 -86.79% | 2,352,362 20.17% | 1,957,568 10.70% | |||||||
Cost of revenue | 223,504 | 2,136,827 | 1,807,133 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 87,149 | 215,535 | 150,435 | |||||||
NOPBT Margin | 28.05% | 9.16% | 7.68% | |||||||
Operating Taxes | 28,690 | 27,391 | 24,854 | |||||||
Tax Rate | 32.92% | 12.71% | 16.52% | |||||||
NOPAT | 58,459 | 188,144 | 125,581 | |||||||
Net income | 128,868 621.38% | 17,864 -116.76% | (106,601) 134.93% | |||||||
Dividends | (30,000) | (10,000) | (16,938) | |||||||
Dividend yield | 0.15% | |||||||||
Proceeds from repurchase of equity | 304,651 | |||||||||
BB yield | -2.68% | |||||||||
Debt | ||||||||||
Debt current | 1,898 | 134,990 | 693,321 | |||||||
Long-term debt | 130,466 | 649,453 | 90,656 | |||||||
Deferred revenue | 138,454 | 134,358 | ||||||||
Other long-term liabilities | 201,815 | 6,278 | 6,256 | |||||||
Net debt | (21,130) | 601,757 | 651,213 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 272,509 | 274,620 | (24,899) | |||||||
CAPEX | (16,078) | (169,518) | (100,873) | |||||||
Cash from investing activities | (83,283) | (186,278) | (80,519) | |||||||
Cash from financing activities | (120,258) | (73,833) | (266,375) | |||||||
FCF | 950,052 | 259,381 | 142,395 | |||||||
Balance | ||||||||||
Cash | 37,606 | 122,699 | 110,122 | |||||||
Long term investments | 115,888 | 59,987 | 22,642 | |||||||
Excess cash | 137,961 | 65,068 | 34,886 | |||||||
Stockholders' equity | 485,105 | 916,322 | 908,831 | |||||||
Invested Capital | 858,818 | 2,017,431 | 1,999,121 | |||||||
ROIC | 4.06% | 9.37% | 6.27% | |||||||
ROCE | 8.74% | 10.30% | 7.34% | |||||||
EV | ||||||||||
Common stock shares outstanding | 470,027 | 470,027 | 471,431 | |||||||
Price | 24.15 -24.08% | |||||||||
Market cap | 11,385,067 -24.51% | |||||||||
EV | 12,056,858 | |||||||||
EBITDA | 102,839 | 361,284 | 298,211 | |||||||
EV/EBITDA | 40.43 | |||||||||
Interest | 33,815 | 36,140 | 27,517 | |||||||
Interest/NOPBT | 38.80% | 16.77% | 18.29% |