Valuation VINCI SA Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 15/06/2026			5-day change	1st Jan Change
2,540.00 ^MXN	-8.47%		-.--%	-1.58%

09-23	VINCI : JP Morgan reiterates its Neutral rating	ZD
09-21	Swinney calls airport investment "massive boost" to Scottish economy	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	52,759	52,578	64,905	56,163	66,842	61,233	-	-
Change	-	-0.34%	23.45%	-13.47%	19.01%	-8.39%	-	-
Enterprise Value (EV) ¹	72,025	71,114	81,031	76,578	85,917	79,996	78,446	77,310
Change	-	-1.26%	13.95%	-5.5%	12.2%	-6.89%	-1.94%	-1.45%
P/E	20.6x	12.5x	13.9x	11.8x	13.9x	12.2x	11.1x	10.4x
PBR	2.38x	2.05x	2.3x	1.92x	2.27x	1.88x	1.76x	1.65x
PEG	-	0.2x	1.46x	3.86x	5.33x	2.42x	1.12x	1.69x
Capitalization / Revenue	1.07x	0.85x	0.94x	0.78x	0.9x	0.8x	0.77x	0.75x
EV / Revenue	1.46x	1.15x	1.18x	1.07x	1.15x	1.04x	0.99x	0.95x
EV / EBITDA	9.14x	6.96x	6.77x	6.03x	6.36x	5.72x	5.39x	5.1x
EV / EBIT	15.2x	10.4x	9.7x	8.51x	8.99x	8.11x	7.6x	7.16x
EV / FCF	13.6x	17.2x	12.2x	11.2x	11.2x	14.6x	14.3x	13.6x
FCF Yield	7.33%	5.83%	8.18%	8.89%	8.96%	6.86%	6.98%	7.34%
Dividend per Share ²	2.9	4	4.5	4.75	5	5.31	5.818	6.296
Rate of return	3.12%	4.29%	3.96%	4.76%	4.16%	4.8%	5.27%	5.7%
EPS ²	4.51	7.47	8.18	8.43	8.65	9.085	9.984	10.6
Distribution rate	64.3%	53.5%	55%	56.3%	57.8%	58.4%	58.3%	59.4%
Net sales ¹	49,396	61,675	68,838	71,623	74,599	76,606	79,131	81,710
EBITDA ¹	7,884	10,215	11,964	12,689	13,507	13,987	14,553	15,172
EBIT ¹	4,723	6,824	8,357	8,997	9,558	9,864	10,328	10,796
Net income ¹	2,597	4,259	4,702	4,863	4,903	5,178	5,700	6,049
Net Debt ¹	19,266	18,536	16,126	20,415	19,075	18,763	17,213	16,077
Reference price ²	92.91	93.29	113.70	99.74	120.05	110.50	110.50	110.50
Nbr of stocks (in thousands)	567,846	563,597	570,844	563,091	556,784	554,143	-	-
Announcement Date	04/02/22	09/02/23	07/02/24	06/02/25	05/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	54.89x	2.53x	24.16x	0.07%	95.45B
VINCI	12.2x	1.05x	5.74x	4.79%	70.02B
COMFORT SYSTEMS USA, INC.	33.47x	4.21x	22.83x	0.2%	57.13B
LARSEN & TOUBRO LIMITED	26.39x	2.03x	19.95x	1.12%	56.41B
FERROVIAL N.V.	50.9x	4.04x	25.58x	1.92%	39.78B
HOCHTIEF AG	27.23x	0.68x	11.26x	2.27%	34.07B
EMCOR GROUP, INC.	22.95x	1.56x	14.44x	0.2%	33.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.61x	0.43x	6.84x	2.8%	29.31B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.35B
Average	28.29x	1.87x	15.18x	2.15%	49.08B
Weighted average by Cap.	31.63x	2.10x	16.69x	1.85%