Stock FIBRAPL 14 FIBRA PROLOGIS
Add to a list
To use this feature you must be a member
Log inSign up

Financials FIBRA Prologis

Equities

FIBRAPL 14

MXCFFI170008

Commercial REITs

End-of-day quote Mexican S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
69.05 MXN +5.31% Intraday chart for FIBRA Prologis +5.87% -14.49%
Apr. 18 Transcript : FIBRA Prologis, Q1 2024 Earnings Call, Apr 18, 2024
Apr. 17 FIBRA Prologis Declares Quarterly Distribution, Payable on May 2, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,999 37,908 48,259 47,814 91,968 91,143 - -
Enterprise Value (EV) 1 41,367 54,536 69,685 63,010 104,180 102,346 109,009 108,259
P/E ratio 12.6 x 10.2 x 14.5 x 6.62 x 5.94 x 12.7 x 18.8 x 18.4 x
Yield 5.56% 4.47% 3.62% - 2.76% 3.5% 4.47% 5.27%
Capitalization / Revenue 7.06 x 8.13 x 9.84 x 8.63 x 16.4 x 14.5 x 12.6 x 11.8 x
EV / Revenue 10.8 x 11.7 x 14.2 x 11.4 x 18.6 x 16.3 x 15 x 14 x
EV / EBITDA 14.4 x 14.4 x 17.8 x - 23.5 x 21.1 x 19.4 x 17.9 x
EV / FCF 18.1 x -7.15 x 25.1 x - -42.1 x -48.2 x -32.5 x -23.4 x
FCF Yield 5.53% -14% 3.99% - -2.37% -2.07% -3.07% -4.28%
Price to Book 0.91 x 0.89 x 0.97 x 0.95 x 1.31 x 1.06 x 1.01 x 0.96 x
Nbr of stocks (in thousands) 644,674 849,186 849,186 856,419 1,138,919 1,319,956 - -
Reference price 2 41.88 44.64 56.83 55.83 80.75 69.05 69.05 69.05
Announcement Date 1/22/20 1/27/21 1/19/22 1/18/23 1/17/24 - - -
1MXN in Million2MXN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,825 4,662 4,906 5,543 5,606 6,288 7,253 7,711
EBITDA 1 2,863 3,794 3,925 - 4,437 4,847 5,630 6,054
EBIT 1 2,810 3,746 3,385 3,509 3,381 4,698 5,639 6,266
Operating Margin 73.46% 80.35% 69% 63.31% 60.3% 74.72% 77.74% 81.26%
Earnings before Tax (EBT) 1 2,159 3,563 9,979 7,548 15,032 9,633 4,738 4,952
Net income 1 2,159 5,125 9,979 7,548 15,032 6,797 4,527 4,952
Net margin 56.45% 109.93% 203.39% 136.17% 268.12% 108.09% 62.42% 64.22%
EPS 2 3.328 4.395 3.916 8.438 13.59 5.445 3.670 3.750
Free Cash Flow 1 2,287 -7,623 2,780 - -2,472 -2,124 -3,352 -4,632
FCF margin 59.8% -163.52% 56.67% - -44.09% -33.77% -46.21% -60.07%
FCF Conversion (EBITDA) 79.89% - 70.84% - - - - -
FCF Conversion (Net income) 105.93% - 27.86% - - - - -
Dividend per Share 2 2.327 1.997 2.056 - 2.227 2.418 3.087 3.640
Announcement Date 1/22/20 1/27/21 1/19/22 1/18/23 1/17/24 - - -
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 1,274 1,386 1,350 1,397 1,410 1,421 1,356 1,366 1,464 1,512 1,551 1,627 1,650 1,673 1,816
EBITDA 1 1,003 1,053 1,014 1,062 - 1,111 1,073 1,106 1,147 - 1,167 1,267 1,284 - -
EBIT 1 950.1 1,058 359.1 1,062 1,031 1,111 34.54 1,107 1,052 1,192 1,158 1,228 1,245 1,209 -
Operating Margin 74.59% 76.31% 26.59% 76% 73.11% 78.17% 2.55% 81.08% 71.86% 78.81% 74.67% 75.49% 75.46% 72.24% -
Earnings before Tax (EBT) 4,860 - - 470.3 812.5 - - - 3,515 - - - - - -
Net income 1 4,860 4,341 1,924 470.3 812.5 1,067 3,386 6,988 3,515 7,410 788.9 996 1,035 1,126 757.6
Net margin 381.54% 313.16% 142.47% 33.67% 57.64% 75.1% 249.79% 511.6% 240.11% 489.98% 50.85% 61.23% 62.7% 67.32% 41.73%
EPS 2 5.695 5.053 2.239 0.5472 0.8135 1.036 3.079 6.114 3.103 6.138 0.6750 0.8460 0.8970 0.9770 0.6570
Dividend per Share 2 0.5464 0.5464 0.5948 0.6141 - - - 0.4752 - - 0.5400 0.6000 0.6100 0.3710 0.6870
Announcement Date 1/19/22 4/20/22 7/19/22 10/19/22 1/18/23 4/18/23 7/20/23 10/17/23 1/17/24 4/17/24 - - - - -
1MXN in Million2MXN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 14,369 16,628 21,426 15,196 12,212 11,203 17,866 17,116
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.019 x 4.382 x 5.458 x - 2.752 x 2.311 x 3.173 x 2.827 x
Free Cash Flow 1 2,287 -7,623 2,780 - -2,472 -2,124 -3,352 -4,632
ROE (net income / shareholders' equity) 7.12% 14.5% 22.1% 13.8% 22.9% 10% 6.59% 7.02%
ROA (Net income/ Total Assets) 4.66% 9.95% 15.3% 10% 18.1% 5.35% 5.57% 5.48%
Assets 1 46,294 51,499 65,131 75,357 83,072 127,166 81,266 90,398
Book Value Per Share 2 45.90 50.00 58.40 58.50 61.70 65.10 68.50 71.60
Cash Flow per Share 4.390 4.250 3.910 4.020 3.630 - - -
Capex 1 567 11,070 550 - 6,493 8,570 8,234 4,644
Capex / Sales 14.83% 237.46% 11.2% - 115.81% 136.29% 113.53% 60.22%
Announcement Date 1/22/20 1/27/21 1/19/22 1/18/23 1/17/24 - - -
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 FIBRA Prologis

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
69.05 MXN
Average target price
77.74 MXN
Spread / Average Target
+12.58%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Industrial REITs

1st Jan change Capi.
FIBRA PROLOGIS Stock FIBRA Prologis
-14.49% 5.08B
PROLOGIS, INC. Stock ProLogis, Inc.
-17.11% 102B
GOODMAN GROUP Stock Goodman Group
+32.49% 42.27B
REXFORD INDUSTRIAL REALTY, INC. Stock Rexford Industrial Realty, Inc.
-19.14% 9.86B
EASTGROUP PROPERTIES, INC. Stock EastGroup Properties, Inc.
-10.00% 7.94B
AMERICOLD REALTY TRUST, INC. Stock Americold Realty Trust, Inc.
-11.89% 7.58B
WAREHOUSES DE PAUW SA Stock Warehouses De Pauw SA
-6.11% 6.49B
STAG INDUSTRIAL, INC. Stock STAG Industrial, Inc.
-10.70% 6.38B
FIRST INDUSTRIAL REALTY TRUST, INC. Stock First Industrial Realty Trust, Inc.
-10.54% 6.24B
TERRENO REALTY CORPORATION Stock Terreno Realty Corporation
-9.72% 5.47B
Industrial REITs
  1. Stock Market
  2. Equities
  3. FIBRAPL 14 Stock
  4. Financials FIBRA Prologis