Grupo Carso, S.A.B. de C.V. (GCARSO A1)

Basic

  • Market Cap

    MX$360.04B

  • EV

    MX$368.24B

  • Shares Out

    2,256.29M

  • Revenue

    MX$198.34B

  • Employees

    94,827

Margins

  • Gross

    26%

  • EBITDA

    16.1%

  • Operating

    13.13%

  • Pre-Tax

    12.58%

  • Net

    9.74%

  • FCF

    6.93%

Returns (5Yr Avg)

  • ROA

    4.75%

  • ROE

    10.08%

  • ROCE

    9.64%

  • ROIC

    7.23%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    MX$125.7

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    MX$88.07

  • Earnings (Dil)

    MX$8.58

  • FCF

    MX$6.1

  • Book Value

    MX$57.19

Growth (CAGR)

  • Rev 3Yr

    28.64%

  • Rev 5Yr

    15.64%

  • Rev 10Yr

    8.73%

  • Dil EPS 3Yr

    43.54%

  • Dil EPS 5Yr

    14.24%

  • Dil EPS 10Yr

    3.05%

  • Rev Fwd 2Yr

    7.5%

  • EBITDA Fwd 2Yr

    6.08%

  • EPS Fwd 2Yr

    -0.96%

  • EPS LT Growth Est

    5.3%

Dividends

  • Yield

    —

  • Payout

    13.99%

  • DPS

    MX$1.2

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    5.46%

  • DPS Growth 10Yr

    5.54%

  • DPS Growth Fwd 2Yr

    3.92%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Impairment of Oil, Gas & Mineral Properties

372.9

—

372.0

—

—

—

Total Revenues

96,639.8

102,477.6

94,684.4

124,572.8

181,538.7

198,341.9

Total Revenues % Chg.

3.3%

6.0%

-7.6%

31.6%

45.7%

21.1%

Cost of Goods Sold, Total

68,757.7

74,238.3

71,612.2

94,247.7

137,070.9

146,773.7

Gross Profit

27,882.1

28,239.3

23,072.2

30,325.1

44,467.8

51,568.2

Selling General & Admin Expenses, Total

16,796.5

17,160.5

15,303.9

17,375.4

21,920.8

24,441.3

Impairment of Oil, Gas & Mineral Properties

372.9

—

372.0

—

—

—

Other Operating Expenses

40.4

122.9

-1,416.8

1,097.3

253.6

1,093.8

Other Operating Expenses, Total

17,209.8

17,283.4

14,259.0

18,472.6

22,174.4

25,535.1

Operating Income

10,672.3

10,955.9

8,813.1

11,852.4

22,293.3

26,033.1

Interest Expense, Total

-1,094.3

-1,185.7

-2,272.8

-1,684.8

-3,791.7

-10,093.0

Interest And Investment Income

585.8

743.4

1,269.2

571.5

1,339.2

643.3

Net Interest Expenses

-508.5

-442.3

-1,003.6

-1,113.3

-2,452.5

-9,449.7

Income (Loss) On Equity Invest.

787.7

978.1

757.8

2,826.1

1,303.4

1,352.0

Currency Exchange Gains (Loss)

245.9

-227.6

814.6

43.2

-1,049.0

-767.2

Other Non Operating Income (Expenses)

289.4

-426.9

-397.9

319.4

352.6

3,925.8

EBT, Excl. Unusual Items

11,486.8

10,837.2

8,984.1

13,927.9

20,447.8

21,093.9

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

3,810.0

4,023.0

Gain (Loss) On Sale Of Assets

-101.2

-15.1

-271.0

-47.1

-91.4

-96.0

Asset Writedown

126.9

294.3

136.6

777.3

-226.7

-227.1

Other Unusual Items

334.3

218.1

237.6

274.3

179.9

163.4

EBT, Incl. Unusual Items

11,846.8

11,334.5

9,087.2

14,932.4

24,119.5

24,957.2

Income Tax Expense

1,473.5

2,928.6

2,639.4

2,604.5

3,686.0

4,586.2

Earnings From Continuing Operations

10,373.3

8,406.0

6,447.8

12,328.0

20,433.6

20,371.0

Minority Interest

-1,203.0

-858.6

-741.4

-1,045.9

-1,371.7

-1,058.0

Net Income

9,170.3

7,547.4

5,706.4

11,282.0

19,061.9

19,313.0

Net Income to Common Incl Extra Items

9,170.3

7,547.4

5,706.4

11,282.0

19,061.9

19,313.0

Net Income to Common Excl. Extra Items

9,170.3

7,547.4

5,706.4

11,282.0

19,061.9

19,313.0

Total Shares Outstanding

2,281.4

2,279.6

2,267.7

2,255.2

2,249.0

2,253.7

Weighted Avg. Shares Outstanding

2,281.6

2,280.9

2,276.1

2,267.6

2,251.6

2,252.2

Weighted Avg. Shares Outstanding Dil

2,281.6

2,280.9

2,276.1

2,267.6

2,251.6

2,252.2

EPS

4.0

3.3

2.5

5.0

8.5

8.6

EPS Diluted

4.0

3.3

2.5

5.0

8.5

8.6

EBITDA

13,100.4

13,033.7

11,561.3

14,163.5

25,811.0

31,925.0