Stock VESTA * CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Corporación Inmobiliaria Vesta, S.A.B. de C.V.

Equities

VESTA *

MX01VE0M0003

Real Estate Development & Operations

End-of-day quote Mexican S.E.
Other stock markets
 06:00:00 2024-05-26 pm EDT 		5-day change 1st Jan Change
59.83 MXN -0.05% Intraday chart for Corporación Inmobiliaria Vesta, S.A.B. de C.V. -3.45% -11.27%
Apr. 26 Transcript : Corporación Inmobiliaria Vesta, S.A.B. de C.V., Q1 2024 Earnings Call, Apr 26, 2024
Apr. 25 Earnings Flash (VTMX) CORPORACION INMOBILIARIA VESTA S.A.B. DE C.V. Posts Q1 Revenue $60.6M MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,497 21,886 27,635 30,751 57,702 51,688 - -
Enterprise Value (EV) 1 31,549 36,558 37,418 30,751 64,780 63,047 67,009 68,981
P/E ratio 7.93 x 14.7 x 8.09 x 7.08 x 9.37 x 12.1 x 20.3 x 19 x
Yield 5.07% 5.04% 4.16% - 1.94% 1.97% 2.65% 3.1%
Capitalization / Revenue 7.18 x 7.15 x 8.47 x 9.28 x 15.8 x 12 x 9.98 x 8.86 x
EV / Revenue 11.6 x 11.9 x 11.5 x 9.28 x 17.7 x 14.6 x 12.9 x 11.8 x
EV / EBITDA 13.8 x 14.2 x 13.6 x 11 x 21.8 x 18 x 15.8 x 14.3 x
EV / FCF -352 x 68.6 x -1,281 x - - -27.1 x -46.1 x 141 x
FCF Yield -0.28% 1.46% -0.08% - - -3.69% -2.17% 0.71%
Price to Book 0.96 x 0.98 x 0.96 x - 1.36 x 1.17 x 1.17 x 1.15 x
Nbr of stocks (in thousands) 573,455 564,214 670,269 661,169 855,732 863,910 - -
Reference price 2 34.00 38.79 41.23 46.51 67.43 59.83 59.83 59.83
Announcement Date 2/20/20 2/18/21 2/17/22 2/15/23 2/21/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,716 3,060 3,263 3,314 3,659 4,310 5,179 5,833
EBITDA 1 2,284 2,577 2,756 2,798 2,971 3,512 4,245 4,808
EBIT 1 2,256 2,547 2,723 2,770 2,944 3,455 4,197 4,736
Operating Margin 83.04% 83.22% 83.47% 83.61% 80.47% 80.17% 81.03% 81.21%
Earnings before Tax (EBT) 1 3,484 2,754 5,195 5,419 6,509 4,943 3,847 4,013
Net income 1 2,533 1,517 3,530 4,526 5,400 3,422 2,594 2,773
Net margin 93.24% 49.59% 108.18% 136.58% 147.6% 79.4% 50.07% 47.55%
EPS 2 4.290 2.644 5.096 6.565 7.200 4.958 2.946 3.154
Free Cash Flow 1 -89.56 532.8 -29.22 - - -2,327 -1,454 488.1
FCF margin -3.3% 17.41% -0.9% - - -53.98% -28.08% 8.37%
FCF Conversion (EBITDA) - 20.67% - - - - - 10.15%
FCF Conversion (Net income) - 35.11% - - - - - 17.6%
Dividend per Share 2 1.725 1.954 1.715 - 1.311 1.178 1.587 1.855
Announcement Date 2/20/20 2/18/21 2/17/22 2/15/23 2/21/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 844.4 840.8 890.3 911.8 882.8 903.9 873.9 1,033 953.5 1,042 1,040 1,084 1,150 1,215 1,264
EBITDA 1 696.6 709.1 751.9 775.5 740.6 756.2 720.4 829.5 752.2 870.4 840.8 868.5 927.9 1,007 1,075
EBIT 1 688.3 702.1 707.1 767.3 733.5 749.5 714 824.4 742 867.2 833.8 872 944.8 1,006 1,066
Operating Margin 81.52% 83.5% 79.42% 84.15% 83.09% 82.92% 81.7% 79.82% 77.82% 83.2% 80.16% 80.44% 82.12% 82.83% 84.27%
Earnings before Tax (EBT) 1 1,555 1,218 1,383 1,778 1,380 776.2 - 2,398 - 2,590 697.8 736.4 742.8 861.5 856.7
Net income 1 943.8 985.2 1,101 1,242 1,456 996.4 1,611 1,396 1,941 2,148 741.9 747 780.7 670.1 531.2
Net margin 111.78% 117.17% 123.7% 136.21% 164.92% 110.24% 184.34% 135.14% 203.58% 206.09% 71.33% 68.91% 67.86% 55.15% 42.01%
EPS 2 1.363 1.596 1.512 1.814 2.047 1.533 2.387 1.465 2.257 2.427 0.8310 0.8310 0.8310 0.8055 0.6100
Dividend per Share 2 0.4100 0.4143 0.4331 0.4180 - - 0.3045 0.3230 0.2915 - 0.3400 0.3400 0.3400 - -
Announcement Date 2/17/22 4/20/22 7/21/22 10/20/22 2/15/23 4/20/23 7/20/23 10/19/23 2/21/24 4/24/24 - - - - -
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 12,051 14,673 9,783 - 7,078 11,359 15,321 17,293
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.277 x 5.694 x 3.55 x - 2.382 x 3.234 x 3.609 x 3.597 x
Free Cash Flow 1 -89.6 533 -29.2 - - -2,327 -1,454 488
ROE (net income / shareholders' equity) 12.4% 6.7% 13.6% - 15.3% 9.54% 5.79% 6.56%
ROA (Net income/ Total Assets) 6.59% 3.42% 6.94% - 9.39% 3.02% 3.53% 4%
Assets 1 38,454 44,370 50,859 - 57,523 113,430 73,576 69,365
Book Value Per Share 2 35.60 39.50 43.10 - 49.60 51.00 51.00 52.00
Cash Flow per Share 2 3.310 3.460 3.140 - - 0.4900 2.580 -
Capex 1 2,032 1,493 2,204 - - 5,838 5,399 2,549
Capex / Sales 74.8% 48.79% 67.55% - - 135.45% 104.24% 43.7%
Announcement Date 2/20/20 2/18/21 2/17/22 2/15/23 2/21/24 - - -
1MXN in Million2MXN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Corporación Inmobiliaria Vesta, S.A.B. de C.V.

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
59.83 MXN
Average target price
71.18 MXN
Spread / Average Target
+18.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial Real Estate Development

1st Jan change Capi.
CORPORACIÓN INMOBILIARIA VESTA, S.A.B. DE C.V. Stock Corporación Inmobiliaria Vesta, S.A.B. de C.V.
-11.27% 3.1B
AB SAGAX Stock AB Sagax
+3.28% 9.5B
INVESTMENT AND INDUSTRIAL DEVELOPMENT CORPORATION Stock Investment and Industrial Development Corporation
-0.32% 2.53B
WHA CORPORATION Stock WHA Corporation
+2.83% 2.25B
SWEDISH LOGISTIC PROPERTY AB Stock Swedish Logistic Property AB
+7.22% 752M
AMATA CORPORATION Stock Amata Corporation
-11.03% 748M
PROPERTY FOR INDUSTRY LIMITED Stock Property For Industry Limited
-5.33% 664M
TRITAX EUROBOX PLC Stock Tritax Eurobox plc
-5.35% 575M
STENDÖRREN FASTIGHETER AB Stock Stendörren Fastigheter AB
+5.56% 513M
PT PURADELTA LESTARI TBK Stock PT Puradelta Lestari Tbk
0.00% 495M
Industrial Real Estate Development
  1. Stock Market
  2. Equities
  3. VESTA * Stock
  4. Financials Corporación Inmobiliaria Vesta, S.A.B. de C.V.