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 14,903 - -
Change - -22.05% -21.89% 76.61% -24.82% -14.71% - -
Enterprise Value (EV) 1 26,264 21,719 17,681 27,294 22,241 19,093 18,568 18,135
Change - -17.3% -18.59% 54.37% -18.51% -14.16% -2.75% -2.33%
P/E 14.9x 12x 13.1x 11.7x 11.1x 7.87x 7.75x 6.94x
PBR 1.96x 1.75x 1.44x 2.26x 1.57x 1.06x - -
PEG - -5.76x -0.6x 0.1x -0.4x 0.4x 5.14x 0.6x
Capitalization / Revenue 1.4x 1x 0.8x 1.25x 1x 0.84x 0.8x 0.75x
EV / Revenue 1.7x 1.29x 1.07x 1.47x 1.27x 1.07x 0.99x 0.91x
EV / EBITDA 8.18x 6.26x 5.12x 6.3x 5.42x 4.7x 4.34x 3.98x
EV / EBIT 8.57x 6.66x 5.48x 6.85x 5.92x 5.15x 4.78x 4.37x
EV / FCF 32.1x 13.4x 8.81x 9.77x 14.8x 13.3x 9.32x 8.44x
FCF Yield 3.11% 7.49% 11.4% 10.2% 6.77% 7.54% 10.7% 11.8%
Dividend per Share 2 0.3817 0.3817 0.1961 0.8 0.8 0.8003 1.071 1.441
Rate of return 1.78% 2.25% 1.38% 3.18% 4.47% 5.23% 7% 9.41%
EPS 2 1.44 1.41 1.08 2.14 1.61 1.946 1.975 2.206
Distribution rate 26.5% 27.1% 18.2% 37.4% 49.7% 41.1% 54.2% 65.3%
Net sales 1 15,460 16,859 16,467 18,607 17,541 17,805 18,740 19,945
EBITDA 1 3,210 3,471 3,454 4,330 4,101 4,061 4,279 4,559
EBIT 1 3,063 3,263 3,224 3,982 3,760 3,705 3,886 4,146
Net income 1 1,451 1,397 1,031 2,137 1,607 1,951 2,058 2,285
Net Debt 1 4,650 4,870 4,520 4,050 4,768 4,190 3,666 3,233
Reference price 2 21.48 16.94 14.16 25.13 17.89 15.31 15.31 15.31
Nbr of stocks (in thousands) 1,006,240 994,639 929,461 924,946 976,728 973,386 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.87x1.07x4.7x5.23% 803M
42.25x14.3x30.31x0.47% 1,286B
41.82x7.01x19.73x1.87% 688B
37.62x8.63x17.81x2.34% 521B
21.75x5.27x13.2x2.48% 386B
104.88x5.98x25.49x2.3% 364B
24x5.82x14.17x2.73% 302B
24.25x4.85x13.63x1.8% 287B
24.04x7.38x13.56x2.17% 252B
-39.49x7.32x46.07x1.96% 208B
Average 28.90x 6.76x 19.87x 2.33% 430B
Weighted average by Cap. 37.56x 8.95x 22.68x 1.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Genomma Lab Internacional, S.A.B. de C.V.

Historical PBR trend

Valuation ratios - PBR - Genomma Lab Internacional, S.A.B. de C.V.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Genomma Lab Internacional, S.A.B. de C.V.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Genomma Lab Internacional, S.A.B. de C.V.


Year-on-year evolution of the Yield

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