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

Financials Corporativo Fragua, S.A.B. de C.V.

Equities

FRAGUA B

MXP321131015

Drug Retailers

End-of-day quote Mexican S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
875 MXN +0.59% Intraday chart for Corporativo Fragua, S.A.B. de C.V. +1.74% +75.00%
Apr. 25 Corporativo Fragua, S.A.B. de C.V. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 22 Corporativo Fragua, S.A.B. de C.V. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 23,923 26,244 33,061 33,429 48,391 84,551 - -
Enterprise Value (EV) 1 23,368 24,215 30,708 27,704 48,391 76,009 72,455 68,352
P/E ratio 14.7 x 13.6 x 13.3 x 11.1 x 11.4 x - - -
Yield 1.18% - 3% - - - - -
Capitalization / Revenue 0.39 x 0.36 x 0.39 x 0.34 x 0.44 x 0.69 x 0.63 x 0.57 x
EV / Revenue 0.38 x 0.33 x 0.36 x 0.28 x 0.44 x 0.62 x 0.54 x 0.46 x
EV / EBITDA 6.23 x 5.09 x 4.89 x 3.58 x 5.21 x 7.16 x 6.07 x 5.13 x
EV / FCF 179 x 14.8 x 49.4 x - - 21.3 x 13.9 x 11.3 x
FCF Yield 0.56% 6.77% 2.02% - - 4.69% 7.18% 8.88%
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 97,646 97,396 97,396 97,156 96,781 96,631 - -
Reference price 2 245.0 269.5 339.4 344.1 500.0 875.0 875.0 875.0
Announcement Date 2/26/20 2/26/21 2/23/22 2/27/23 2/27/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 61,884 73,314 84,794 97,918 109,374 121,983 134,801 148,312
EBITDA 1 3,751 4,759 6,281 7,730 9,292 10,615 11,929 13,323
EBIT 1 3,028 3,880 5,217 6,315 7,923 9,157 10,272 11,570
Operating Margin 4.89% 5.29% 6.15% 6.45% 7.24% 7.51% 7.62% 7.8%
Earnings before Tax (EBT) 2,633 3,367 4,670 5,602 7,116 - - -
Net income 1 1,710 2,030 2,622 - 4,501 5,386 6,030 6,833
Net margin 2.76% 2.77% 3.09% - 4.11% 4.42% 4.47% 4.61%
EPS 16.67 19.78 25.55 30.99 43.87 - - -
Free Cash Flow 1 130.6 1,639 621 - - 3,567 5,204 6,071
FCF margin 0.21% 2.24% 0.73% - - 2.92% 3.86% 4.09%
FCF Conversion (EBITDA) 3.48% 34.45% 9.89% - - 33.6% 43.62% 45.57%
FCF Conversion (Net income) 7.64% 80.75% 23.69% - - 66.23% 86.3% 88.85%
Dividend per Share 2.900 - 10.20 - - - - -
Announcement Date 2/26/20 2/26/21 2/23/22 2/27/23 2/27/24 - - -
1MXN in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3
Net sales 1 21,912 23,487 23,757 24,451 26,223 27,087 27,251
EBITDA 1 1,800 1,869 1,815 2,204 2,150 2,051 2,273
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) - - - - - - -
Net income 1 703.4 - 762.7 826 840 1,038 1,212
Net margin 3.21% - 3.21% 3.38% 3.2% 3.83% 4.45%
EPS 2 6.850 7.310 7.430 8.050 8.180 10.12 11.82
Dividend per Share - - - - - - -
Announcement Date 2/23/22 4/29/22 7/27/22 10/28/22 2/27/23 7/27/23 10/26/23
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 555 2,029 2,353 5,725 - 8,542 12,096 16,199
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 131 1,639 621 - - 3,567 5,204 6,071
ROE (net income / shareholders' equity) 12.9% 13.7% 15.8% 30.8% - 21.9% 21.3% 21.9%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share - - - - - - - -
Cash Flow per Share 21.00 28.00 23.30 - - - - -
Capex 1 2,027 1,553 1,767 - - 1,538 822 852
Capex / Sales 3.27% 2.12% 2.08% - - 1.26% 0.61% 0.57%
Announcement Date 2/26/20 2/26/21 2/23/22 2/27/23 2/27/24 - - -
1MXN in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Corporativo Fragua, S.A.B. de C.V.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
875 MXN
Average target price
1,400 MXN
Spread / Average Target
+60.00%
Consensus

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Drug Retailers

1st Jan change Capi.
CORPORATIVO FRAGUA, S.A.B. DE C.V. Stock Corporativo Fragua, S.A.B. de C.V.
+75.00% 4.96B
WALGREENS BOOTS ALLIANCE, INC. Stock Walgreens Boots Alliance, Inc.
-37.88% 13.99B
JD HEALTH INTERNATIONAL INC. Stock JD Health International Inc.
-33.12% 10.67B
YIFENG PHARMACY CHAIN CO., LTD. Stock Yifeng Pharmacy Chain Co., Ltd.
+12.54% 6.29B
MATSUKIYOCOCOKARA & CO. Stock MatsukiyoCocokara & Co.
-11.17% 5.88B
NAHDI MEDICAL COMPANY Stock Nahdi Medical Company
-4.38% 4.54B
CLICKS GROUP LIMITED Stock Clicks Group Limited
-9.20% 3.74B
DASHENLIN PHARMACEUTICAL GROUP CO., LTD. Stock DaShenLin Pharmaceutical Group Co., Ltd.
-19.40% 3.16B
WELCIA HOLDINGS CO., LTD. Stock Welcia Holdings Co., Ltd.
-12.15% 2.85B
REDCARE PHARMACY NV Stock Redcare Pharmacy NV
-12.99% 2.53B
Other Drug Retailers
  1. Stock Market
  2. Equities
  3. FRAGUA B Stock
  4. Financials Corporativo Fragua, S.A.B. de C.V.