Company Valuation: Genomma Lab Internacional, S.A.B. de C.V.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,614 16,849 13,161 23,244 17,474 13,036 - -
Change - -22.05% -21.89% 76.61% -24.82% -25.4% - -
Enterprise Value (EV) 1 26,264 21,719 17,681 27,294 22,241 17,489 16,595 15,873
Change - -17.3% -18.59% 54.37% -18.51% -21.37% -5.11% -4.35%
P/E 14.9x 12x 13.1x 11.7x 11.1x 5.22x 6.27x 5.51x
PBR 1.96x 1.75x 1.44x 2.26x 1.57x 0.92x - -
PEG - -5.76x -0.6x 0.1x -0.4x 0.1x -0.4x 0.4x
Capitalization / Revenue 1.4x 1x 0.8x 1.25x 1x 0.7x 0.68x 0.64x
EV / Revenue 1.7x 1.29x 1.07x 1.47x 1.27x 0.93x 0.86x 0.78x
EV / EBITDA 8.18x 6.26x 5.12x 6.3x 5.42x 3.84x 3.73x 3.33x
EV / EBIT 8.57x 6.66x 5.48x 6.85x 5.92x 4.17x 4.1x 3.67x
EV / FCF 32.1x 13.4x 8.81x 9.77x 14.8x 15.8x 7.97x 6.89x
FCF Yield 3.11% 7.49% 11.4% 10.2% 6.77% 6.33% 12.5% 14.5%
Dividend per Share 2 0.3817 0.3817 0.1961 0.8 0.8 0.8342 1.232 1.585
Rate of return 1.78% 2.25% 1.38% 3.18% 4.47% 6.24% 9.21% 11.9%
EPS 2 1.44 1.41 1.08 2.14 1.61 2.56 2.132 2.425
Distribution rate 26.5% 27.1% 18.2% 37.4% 49.7% 32.6% 57.8% 65.4%
Net sales 1 15,460 16,859 16,467 18,607 17,541 18,724 19,192 20,340
EBITDA 1 3,210 3,471 3,454 4,330 4,101 4,558 4,448 4,764
EBIT 1 3,063 3,263 3,224 3,982 3,760 4,198 4,052 4,330
Net income 1 1,451 1,397 1,031 2,137 1,607 2,194 2,177 2,457
Net Debt 1 4,650 4,870 4,520 4,050 4,768 4,453 3,559 2,837
Reference price 2 21.48 16.94 14.16 25.13 17.89 13.37 13.37 13.37
Nbr of stocks (in thousands) 1,006,240 994,639 929,461 924,946 976,728 975,033 - -
Announcement Date 23/02/22 22/02/23 21/02/24 26/02/25 25/02/26 - - -
1MXN in Million2MXN
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.22x0.93x3.84x6.24% 769M
35.55x12.84x26.06x0.55% 1,109B
29.74x - - 2.01% 644B
33.42x7.74x16.11x2.62% 463B
20.72x4.91x12.16x2.69% 371B
22.47x5.78x14.33x2.76% 301B
21.12x4.35x12.35x2.02% 256B
27.43x7.09x12.59x2.33% 234B
13.47x4.79x10.05x3.81% 205B
-43.83x6.34x24.76x2.3% 178B
Average 16.53x 6.09x 14.69x 2.73% 376.18B
Weighted average by Cap. 25.33x 8.43x 18.53x 1.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LAB B Stock
  4. Valuation Genomma Lab Internacional, S.A.B. de C.V.