Wal-Mart de México, S.A.B. de C.V. (WALMEX *)

Basic

  • Market Cap

    MX$1,187.92B

  • EV

    MX$1,212.87B

  • Shares Out

    17.45B

  • Revenue

    MX$869.74B

  • Employees

    232,905

Margins

  • Gross

    23.48%

  • EBITDA

    10.07%

  • Operating

    8.32%

  • Pre-Tax

    7.84%

  • Net

    5.91%

  • FCF

    6.25%

Returns (5Yr Avg)

  • ROA

    10.29%

  • ROE

    23.07%

  • ROCE

    25.1%

  • ROIC

    17.88%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    MX$79.19

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    MX$49.81

  • Earnings (Dil)

    MX$2.94

  • FCF

    MX$3.11

  • Book Value

    MX$10.64

Growth (CAGR)

  • Rev 3Yr

    7.97%

  • Rev 5Yr

    7.46%

  • Rev 10Yr

    7.53%

  • Dil EPS 3Yr

    17.17%

  • Dil EPS 5Yr

    7.69%

  • Dil EPS 10Yr

    8.47%

  • Rev Fwd 2Yr

    8.81%

  • EBITDA Fwd 2Yr

    9.49%

  • EPS Fwd 2Yr

    9.37%

  • EPS LT Growth Est

    9.1%

Dividends

  • Yield

    —

  • Payout

    38.04%

  • DPS

    MX$1.12

  • DPS Growth 3Yr

    8.78%

  • DPS Growth 5Yr

    8.06%

  • DPS Growth 10Yr

    9.31%

  • DPS Growth Fwd 2Yr

    19.91%

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

Revenues

612,186.3

641,824.6

696,710.9

730,352.3

813,060.4

864,577.5

Other Revenues, Total

4,143.9

4,466.0

4,381.7

4,845.0

5,165.2

5,165.2

Total Revenues

616,330.2

646,290.6

701,092.6

735,197.3

818,225.6

869,742.6

Total Revenues % Chg.

7.6%

4.9%

8.5%

4.9%

11.3%

9.4%

Cost of Goods Sold, Total

475,263.0

498,795.6

539,694.2

564,204.3

627,771.1

665,493.4

Gross Profit

141,067.2

147,495.0

161,398.3

170,993.0

190,454.5

204,249.2

Selling General & Admin Expenses, Total

92,658.5

94,426.4

105,041.8

110,181.1

124,693.3

133,397.6

Other Operating Expenses

-997.1

-942.2

-1,098.9

-1,680.1

-2,299.4

-1,503.8

Other Operating Expenses, Total

91,661.4

93,484.2

103,942.9

108,501.0

122,393.9

131,893.9

Operating Income

49,405.8

54,010.8

57,455.4

62,492.0

68,060.6

72,355.4

Interest Expense, Total

-1,553.2

-5,752.5

-6,409.9

-6,479.0

-7,049.8

-7,049.8

Interest And Investment Income

1,268.1

1,218.7

986.3

866.1

2,025.2

3,077.9

Net Interest Expenses

-285.1

-4,533.8

-5,423.6

-5,612.9

-5,024.7

-3,971.9

Currency Exchange Gains (Loss)

175.0

9.0

257.4

11.4

428.5

244.1

Other Non Operating Income (Expenses)

-219.9

-275.8

-2,817.0

-10.5

-48.9

-406.9

EBT, Excl. Unusual Items

49,075.7

49,210.2

49,472.2

56,880.0

63,415.6

68,220.6

Impairment of Goodwill

—

—

—

—

—

—

Asset Writedown

-216.0

-8.1

-8.1

-159.1

-49.0

-49.0

Other Unusual Items

—

—

—

574.8

—

—

EBT, Incl. Unusual Items

48,859.7

49,202.1

49,464.1

57,295.6

63,366.6

68,171.6

Income Tax Expense

12,107.1

11,304.3

16,029.2

13,157.6

14,392.4

16,756.1

Earnings From Continuing Operations

36,752.6

37,897.8

33,434.9

44,138.1

48,974.2

51,415.5

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

—

—

—

—

—

—

Net Income

36,752.6

37,897.8

33,434.9

44,138.1

48,974.2

51,415.5

Net Income to Common Incl Extra Items

36,752.6

37,897.8

33,434.9

44,138.1

48,974.2

51,415.5

Net Income to Common Excl. Extra Items

36,752.6

37,897.8

33,434.9

44,138.1

48,974.2

51,415.5

Total Shares Outstanding

17,461.4

17,461.4

17,461.4

17,461.4

17,461.4

17,461.4

Weighted Avg. Shares Outstanding

17,461.0

17,461.0

17,461.0

17,461.0

17,461.0

17,461.6

Weighted Avg. Shares Outstanding Dil

17,461.0

17,461.0

17,461.0

17,461.0

17,461.0

17,461.6

EPS

2.1

2.2

1.9

2.5

2.8

2.9

EPS Diluted

2.1

2.2

1.9

2.5

2.8

2.9

EBITDA

61,963.4

67,169.0

71,501.7

76,673.5

82,837.0

87,599.8