DOCSLIB.ORG

FEMSA Recovery Attests Positive Outlook @Analisis Fundam

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text

Load more

Equity Research M exico FEMSA Quarterly Report March 2, 2021 www.banorte.com Recovery attests positive outlook @analisis_fundam ▪ Femsa’s report positively surprised, on the back of a sound sequential Consumer and Telecom recovery across all of its business units, except for Fuels; thus beating our operating estimates. Yet the company reported a net loss Valentín Mendoza Senior Strategist, Equity [email protected] ▪ Results point towards an imminent recovery this year, a view also shared by the company’s management on its earnings call. However, Juan Barbier, CFA Femco’s valuation still does not incorporate such outlook Analyst [email protected] Oxxo not as weak as expected and a strong performance in Health and Kof. Regardless new confinement measures put in place back in December (~45% BUY of company’s units faced restrictions), consolidated revenues declined only Current Price $143.75 1.5% y/y to MXN 130.329 billion. The main highlight of the quarter was the PT $190.00 Dividend $3.3 vigorous sequential recovery posted in Proximity (TS: -2.4%; SSS: -4.3%), on Dividend Yield (%) 2.3% the back of economy’s reopening (traffic +510bps q/q to -16.9%). Furthermore, Upside Potential 34.5% ADR Price US$69.53 a sound momentum on its pharmacies in Mexico and Chile drove Health sales PT ADR US$96.00 (TS: +15.4%; SSS: +15.3%), while recent acquisitions bolstered those of Shares per ADR 10 Max – Mín LTM ($) 171.0 – 112.5 Strategic Businesses 60.9%, offsetting weakness in Fuels (TS: -30.7%; LfL Market Cap (US$m) 22,955.5 sales: -31.1%) and Kof (TS: -5.1%). Meanwhile, EBITDA remained fairly Shares Outstanding (m) 3,578.2 Float 60% unchanged (-0.8% y/y to MXN 20.938 billion), managing to improve respective Daily Turnover US$m 500.9 margin by 10bps to stand at 16.1%, as profitability gains in Kof (+220bps), Valuation metrics TTM FV/EBITDA 10.1x Health (+20bps) and Fuels (+80bps) compensated for pressures in Proximity P/E N.A. (-170bps) owing to Oxxo’s operating deleverage. Finally, a 90% y/y increase in A CFC (on the back of larger interest expenses and FX losses), a loss on its stake in Heineken, and an unusually high effective tax rate (94.4%) hurt the Relative performance to Mexbol company’s bottom line, and translating into a MXN 1.245 billion net loss. LTM 20% Valuation still is quite attractive. Implicitly, Femco trades at 11.1x 10% FV/EBITDA (-18% vs the three-year average), which in our view, does not 0% -10% incorporate company’s imminent recovery outlook (on which management -20% optimistically agreed). All in all, Femsa remains one of our top picks. -30% -40% mar.-20 jun.-20 ago.-20 nov.-20 mar.-21 MEXBOL FEMSAUBD 2019 2020 2021E 2022E 2019 2020 2021E 2022E Revenue 506,910 493,627 531,982 579,064 FV/EBITDA 9.4x 10.1x 9.1x 8.2x Operating Income 47,165 41,473 47,779 53,094 P/E 25.7x -265.7x 37.5x 23.6x EBITDA 75,483 72,017 81,168 89,488 P/BV 2.0x 2.2x 2.1x 2.1x EBITDA Margin 14.9% 14.6% 15.3% 15.5% Net Income 19,936 -1,927 13,662 21,671 ROE 6.0% -0.6% 4.3% 6.6% Net Margin 3.9% -0.4% 2.6% 3.7% ROA 3.1% -0.3% 2.0% 2.9% EBITDA/ interest 5.3x 4.1x 4.6x 4.9x Total Assets 637,541 684,638 700,492 734,898 Net Debt/EBITDA 1.6x 2.0x 1.8x 1.4x Cash 65,562 107,233 106,150 133,365 Debt/Equity 0.6x 0.8x 0.8x 0.8x Total Liabilities 311,790 377,451 379,394 396,465 This document is provided for the reader’s convenience Debt 187,257 253,124 252,248 260,677 only. The translation from the original Spanish version was Common Equity 325,751 307,187 321,099 338,433 made by Banorte’s staff. Discrepancies may possibly arise between the original document in Spanish and its English Source: Banorte translation. For this reason, the original research paper in Spanish is the only official document. The Spanish version was released before the English translation. The original document entitled “Recuperación confirma perspectiva positiva” was released on March 1, 2021. Document for distribution among public FEMSA – Results 4Q20 Revenue & EBITDA Margin MXN, million MXN, million Diff% vs Concept 4Q19 4Q20 Var % 4Q20e Estim. Revenue 132,289 130,329 -1.5% 124,090 5.0% 135,000 16.0% 18% Operating Income 13,618 13,145 -3.5% 11,947 10.0% 14.9% 16.1% 14.0% 13.2% 16% Ebitda 21,114 20,938 -0.8% 19,582 6.9% 130,000 Net Income 4,793 -1,245 N.A. 2,710 N.A. 14% Margins 125,000 12% 10% Operating Margin 10.3% 10.1% -0.2pp 9.6% 0.5pp 120,000 Ebitda Margin 16.0% 16.1% 0.1pp 15.8% 0.3pp 8% Net Margin 3.6% -1.0% -4.6pp 2.2% -3.1pp 115,000 6% 4% EPS $1.34 -$0.35 N.A. $0.76 N.A. 110,000 2% 105,000 0% 4Q19 1Q20 2Q20 3Q20 4Q20 Income Statement (Million pesos) Year 2019 2020 2020 Change Change Revenue EBITDA Margin Quarter 4 3 4 % y/y % q/q Net Revenue 132,289 126,501 130,329 -1.5% 3.0% Costs of goods sold 80,300 77,965 78,312 -2.5% 0.4% Gross profit 51,989 48,536 52,017 0.1% 7.2% General expenses 37,290 36,977 38,247 2.6% 3.4% Net Income & ROE Operating Income 13,618 11,354 13,145 -3.5% 15.8% MXN, million Operating Margin 10.3% 9.0% 10.1% (0.2pp) 1.1pp Depreciation 7,497 7,457 7,793 4.0% 4.5% EBITDA 21,114 18,811 20,938 -0.8% 11.3% 9.3% 10,000 10.0% EBITDA Margin 16.0% 14.9% 16.1% 0.1pp 1.2pp 7.9% Interest Income (Expense) net (5,156) (5,206) (9,791) 89.9% 88.1% 5,000 8.0% Interest expense 3,665 3,035 5,005 36.6% 64.9% 6.0% Interest income 702 528 261 -62.9% -50.6% 0 3.3% Other income (expense) 8 91 (113) N.A. N.A. 4.0% Foreign exchange gain (loss) (2,201) (2,790) (4,934) 124.1% 76.8% (5,000) 1.7% Unconsolidated subsidiaries 1,408 2,263 (1,572) N.A. N.A. 2.0% -0.8% Income before taxes 8,450 6,546 3,342 -60.4% -48.9% (10,000) 0.0% Income taxes 2,985 1,195 3,154 5.7% 163.9% Discontinued operations N.A. N.A. (15,000) -2.0% Consolidated Net Income 6,076 4,691 730 -88.0% -84.4% 4Q19 1Q20 2Q20 3Q20 4Q20 Non-controlling interest 1,283 1,468 1,975 53.9% 34.5% Net Income ROE Net Income 4,793 3,223 (1,245) N.A. N.A. Net Margin 3.6% 2.5% -1.0% (4.6pp) (3.5pp) EPS 1.340 0.901 (0.348) N.A. N.A. Balance Sheet (Million pesos) Total Current Assets 172,579 227,444 201,033 16.5% -11.6% Net Debt & Net Debt to EBITDA ratio Cash & Short Term Investments 65,562 134,460 107,233 63.6% -20.2% MXN, million Long Term Assets 464,962 501,665 483,605 4.0% -3.6% Property, Plant & Equipment (Net) 114,513 114,200 113,106 -1.2% -1.0% Intangible Assets (Net) 104,483 104,067 107,456 2.8% 3.3% Total Assets 637,541 729,109 684,638 7.4% -6.1% 150,000 2.5x Current Liabilities 136,534 135,108 118,308 -13.3% -12.4% 145,000 2.0x Short Term Debt 35,737 27,080 16,703 -53.3% -38.3% 140,000 1.9x 2.0x 135,000 2.0x Accounts Payable 76,676 74,371 75,217 -1.9% 1.1% 1.7x Long Term Liabilities 175,256 274,656 259,143 47.9% -5.6% 130,000 1.6x Long Term Debt 151,520 250,184 236,421 56.0% -5.5% 125,000 Total Liabilities 311,790 409,764 377,451 21.1% -7.9% 120,000 1.5x 115,000 Stockholders’ Equity 325,751 319,345 307,187 -5.7% -3.8% 110,000 Non-controlling interest 73,762 72,732 69,546 -5.7% -4.4% 105,000 1.0x Total Equity 251,988 246,613 237,641 -5.7% -3.6% 4Q19 1Q20 2Q20 3Q20 4Q20 Liabilities & Equity 637,541 729,109 684,638 7.4% -6.1% Net Debt 121,695 142,804 145,891 19.9% 2.2% Net Debt Net Debt to EBITDA Cash Flow CF from Operating Activities 12,627 14,695 19,527 CF from Investing Activities (26,175) (5,309) (15,783) CF from Financing Activities (15,746) (13,614) (20,666) FX effect on cash (2,994) (1,552) (10,305) Change in Cash Balance (32,289) (5,780) (27,227) Source: Banorte, MSE. Performance by business unit Proximity Division 4Q19 3Q20 4Q20 % y/y % q/q Ticket $ 37.1 $ 42.30 $ 42.7 15.1% 0.9% Traffic 21.0 17.3 17.4 -17.1% 0.6% SSS $ 778 $ 732 $ 744 -4.4% 1.7% Revenue $ 47,941 $ 45,478 $ 46,769 -2.4% 2.8% EBITDA $ 8,655 $ 5,269 $ 7,688 -11.2% 45.9% EBITDA Margin 18.1% 11.6% 16.4% -1.6% 4.9% Health Division 4Q19 3Q20 4Q20 % y/y % q/q SSS $ 1,295.9 $ 1,418.8 $ 1,493.6 15.3% 5.3% Revenue $ 15,009 $ 16,932 $ 17,319 15.4% 2.3% EBITDA $ 1,509 $ 1,849 $ 1,773 17.5% -4.1% EBITDA Margin 10.1% 10.9% 10.2% 0.1% -0.7% Fuel Division 4Q19 3Q20 4Q20 % y/y % q/q Price per lt $ 17.8 $ 16.80 $ 16.40 -7.9% -2.4% Volume 421.6 309.5 313.6 -25.6% 1.3% SSS $ 7,486 $ 5,189 $ 5,156 -31.1% -0.6% Revenue $ 12,235 $ 8,568 $ 8,485 -30.6% -1.0% EBITDA $ 511 $ 540 $ 428 -16.2% -20.7% EBITDA Margin 4.2% 6.3% 5.0% 0.9% -1.3% Coca-Cola FEMSA 4Q19 3Q20 4Q20 % y/y % q/q Volume $ 889.6 $ 807.9 $ 902.2 1.4% 11.7% Revenue $ 51,735 $ 46,734 $ 49,116 -5.1% 5.1% EBITDA $ 9,391 $ 10,075 $ 9,998 6.5% -0.8% EBITDA Margin 18.2% 21.6% 20.4% 0.1% -1.2% Strategic Businesses Division 4Q19 3Q20 4Q20 % y/y % q/q Revenue $ 5,368 $ 8,789 $ 8,640 60.9% -1.7% EBITDA $ 950 $ 1,083 $ 2,048 115.6% 89.1% EBITDA Margin 17.7% 12.3% 23.7% 6.0% 11.4% Consolidated 4Q19 3Q20 4Q20 % y/y % q/q Revenue $ 132,289 $ 126,501 $ 130,329 -1.5% 3.0% EBITDA $ 21,114 $ 18,812 $ 20,938 -0.8% 11.3% EBITDA Margin 16.0% 14.9% 16.1% 0.1% 1.2% Certification of Analysts.
Recommended publications
  • ANNUAL REPORT 2018 to Generate Economic and Social Value Through Our Companies and Institutions

    ANNUAL REPORT 2018 to Generate Economic and Social Value Through Our Companies and Institutions

    ANNUAL REPORT 2018 To generate economic and social value through our companies and institutions. We have established a mission, a vision and values that are both our beacons and guidelines to plan strategies and projects in the pursuit of success. Fomento Económico Mexicano, S.A.B. de C.V., or FEMSA, is a leader in the beverage industry through Coca-Cola FEMSA, the largest franchise bottler of Coca-Cola products in the world by volume; and in the beer industry, through ownership of the second largest equity stake in Heineken, one of the world’s leading brewers with operations in over 70 countries. We participate in the retail industry through FEMSA Comercio, comprising a Proximity Division, operating OXXO, a small-format store chain; a Health Division, which includes all drugstores and related operations; and a Fuel Division, which operates the OXXO GAS chain of retail service stations. Through FEMSA Negocios Estratégicos (FEMSA Strategic Businesses) we provide logistics, point-of-sale refrigeration solutions and plastics solutions to FEMSA’s business units and third-party clients. FEMSA’s 2018 integrated Annual Report reflects our commitment to strong corporate governance and transparency, as exemplified by our mission, vision and values. Our financial and sustainability results are for the twelve months ended December 31, 2018, compared to the twelve months ended December 31, 2017. This report was prepared in accordance with the Global Reporting Initiative (GRI) Standards and the United Nations Global Compact, this represents our Communication on Progress for 2018. Contents Discover Our Corporate Identity 1 FEMSA at a Glance 2 Value Creation Highlights 4 Social and Environmental Value 6 Dear Shareholders 8 FEMSA Comercio 10 Coca-Cola FEMSA 18 FEMSA Strategic Businesses 28 FEMSA Foundation 32 Corporate Governance 40 Financial Summary 44 Management’s Discussion & Analysis 46 Contact 52 Over the past several decades, FEMSA has evolved from an integrated beverage platform to a multifaceted business with a broad set of capabilities and opportunities.
  • TLEVISA Efficiencies Limit Pressure on Margins @Analisis Fundam

    TLEVISA Efficiencies Limit Pressure on Margins @Analisis Fundam

    Equity Research M exico Quarterly Report July 13, 2020 TLEVISA www.banorte.com Efficiencies limit pressure on margins @analisis_fundam ▪ Televisa confirmed a weak report, reflecting the impact of the Consumer and Telecom pandemic on Content and Other Businesses, yet highlighting a solid growth in pay TV segment (mainly Cable) Valentín Mendoza Senior Strategist, Equity [email protected] ▪ Despite a sharp drop in Advertising, pressure on profitability was less than estimated, owing to cost and expense savings in the division, Juan Barbier coupled with a decrease in corporate spending Analyst [email protected] ▪ We establish a PT2020 of $30.00, which implies a FV/EBITDA 2021E multiple of 5.8x, similar to last year's average of 5.7x. Given the Buy Current Price $23.52 attractive valuation, our rating is BUY. PT 2020 $30.00 Dividend 2020e Pay TV proved its resilience. Televisa's revenues fell 7.8% y/y to $22.407 Dividend Yield (%) Upside Potential 27.6% billion, due to a 16.3% decrease in Content (Advertising -33.1%), and a 67.0% ADR current price US$5.18 slump in Other Business; both divisions being strongly impacted by the PT2020 ADR US$6.80 # Shares per ADR 5 pandemic. However, Pay TV even accelerated its growth rate, with Cable Max – Mín LTM ($) 47.14 – 22.70 advancing 10.7% and Sky 3.1%, due to a higher demand for broad-band Market Cap (US$m)) 2,988.5 Shares Outstanding (m) 2,820.0 accesses. EBITDA fell 13.2% y/y to $8.221 billion though the respective Float 80% margin eroded 230bp to 36.7%, yet being better than expected thanks to Daily Turnover US$m 94.7 Valuation metrics LTM efficiencies in Content and Corporate expenses, which partially cushioned the FV/EBITDA 5.4x impact of lower operating leverage coming from the sharp drop in Advertising P/E N.A.
  • Femsa: Un Grupo Económico Nacional

    Femsa: Un Grupo Económico Nacional

    ISSN: 2448-5101 Año 1 Número 1 621 Julio 2014 - Junio 2015 FEMSA: UN GRUPO ECONÓMICO NACIONAL Primer Autora: Dra. Beatriz Pérez Sánchez Institución De Adscripción: Universidad Juárez Autónoma De Tabasco Dirección: Calle Tabasco Número 115 Colonia Gil Y Sáenz Código Postal 06080 Villahermosa, Centro, Tabasco, México Correo Electrónico: [email protected] Nacionalidad: Mexicana Cuarto Autor: Estudiante Jesús Alberto Morales Méndez Institución De Adscripción: Universidad Juárez Autónoma De Tabasco Dirección: Calle Romelio Oropeza De La Cruz Número 143 Fraccionamiento Jalapa Código Postal 86850 Jalapa, Tabasco, México Correo Electrónico: [email protected] Nacionalidad: Mexicano Fecha de envio:19/Marzo/2015 Fecha de aceptación: 20/Mayo/2015 ____________________________________________________________________ RESUMEN Analizar como los grupos económicos o corporativos deben adaptarse a entornos dinámicos e inestables tanto en el ámbito nacional e internacional, así como la influencia política que logran alcanzar por su poder económico, sigue siendo vigente en la era de la globalización de los mercados. En México el rol de los grandes corporativos en el crecimiento y desarrollo del capitalismo permite visualizar sus estrategias. Se particulariza el caso de FEMSA en un periodo de estudio de 1899 a 2013. En el porfiriato, entre 1890 y 1910 se da una marcada diversificación de las inversiones que iniciaron tanto industrias dedicadas a abastecer el consumo productivo (grandes fundiciones, cemento, vidrio) como el consumo personal (cerveza y otras bebidas, textiles, artículos para higiene, materiales para la construcción, alimentos elaborados), el ramo minero, el crédito y los bancos, la propiedad y explotación de la tierra, los servicios y el transporte. En 1891 se creó la Fábrica de Cerveza y Hielo Cuauhtémoc comenzó a operar a finales de 1891 y es el origen de Femsa.
  • Latin American State Oil Companies and Climate

    Latin American State Oil Companies and Climate

    LATIN AMERICAN STATE OIL COMPANIES AND CLIMATE CHANGE Decarbonization Strategies and Role in the Energy Transition Lisa Viscidi, Sarah Phillips, Paola Carvajal, and Carlos Sucre JUNE 2020 Authors • Lisa Viscidi, Director, Energy, Climate Change & Extractive Industries Program at the Inter-American Dialogue. • Sarah Phillips, Assistant, Energy, Climate Change & Extractive Industries Program at the Inter-American Dialogue. • Paola Carvajal, Consultant, Mining, Geothermal Energy and Hydrocarbons Cluster, Inter-American Development Bank. • Carlos Sucre, Extractives Specialist, Mining, Geothermal Energy and Hydrocarbons Cluster, Inter-American Development Bank. Acknowledgments We would like to thank Columbia University's Center on Global Energy Policy and Philippe Benoit, Adjunct Senior Research Scholar at the Center, for inviting us to participate in the workshop on engaging state-owned enterprises in climate action, a meeting which played an instrumental role in informing this report. We would also like to thank Nate Graham, Program Associate for the Inter-American Dialogue’s Energy, Climate Change & Extractive Industries Program, for his assistance. This report was made possible by support from the Inter-American Development Bank in collaboration with the Inter- American Dialogue’s Energy, Climate Change & Extractive Industries Program. The opinions expressed in this publication are those of the authors and do not necessarily reflect the views of the Inter- American Development Bank, its Board of Directors, or the countries they represent. The views contained herein also do not necessarily reflect the consensus views of the board, staff, and members of the Inter-American Dialogue or any of its partners, donors, and/or supporting institutions. First Edition Cover photo: Pxhere / CC0 Layout: Inter-American Dialogue Copyright © 2020 Inter-American Dialogue and Inter-American Development Bank.
  • General Atlantic Appoints Enrique L. Castillo, Javier Molinar and Luis F

    General Atlantic Appoints Enrique L. Castillo, Javier Molinar and Luis F

    General Atlantic Appoints Enrique L. Castillo, Javier Molinar and Luis F. Cervantes as Special Advisors in Mexico GREENWICH and SÃO PAULO - February 5, 2013 General Atlantic LLC (“GA”), a leading global growth equity firm, today announced that it has appointed Enrique L. Castillo, Javier Molinar and Luis F. Cervantes as Special Advisors. Mr. Castillo, Mr. Molinar and Mr. Cervantes will work with GA’s Latin America team to help identify business opportunities in Mexico. With approximately US$ 17 billion in capital under management, GA invests in and provides strategic support for growth companies around the world. “We are pleased to welcome Enrique, Javier and Luis to our global team of advisors to help us evaluate investment opportunities in Mexico,” said William Ford, CEO of General Atlantic. “Their expertise will be very helpful to our team and is in keeping with our philosophy of building local expertise to help companies grow globally.” Martin Escobari, Managing Director and Head of GA’s Latin America investing program, added, “We are already active in Mexico through many of our portfolio companies which have local operations. As Mexico enters a new phase of rapid reforms and economic growth, we look forward to partnering with Mexican entrepreneurs to fund and support the expansion plans of their companies.” Enrique L. Castillo is former Chairman and CEO of Ixe Grupo Financiero, which merged in 2010 with Grupo Financiero Banorte. He currently acts as a board member of Banorte. In addition, Mr. Castillo is the former head of the Mexican Bankers Association and member of the board of Grupo Casa Saba, Medica Sur, Grupo Aeroportuario del Pacifico, Grupo Herdez, Grupo Alfa, Cultiva and Southern Copper Corporation.
  • Diapositiva 1

    Diapositiva 1

    Financial Results 3Q13 October 2013 1 Summary of Results 2 Financial Highlights GFNORTE registered profits of Ps 9.89 billion for 9M13, 25% higher YoY as a result of the operating leverage obtained from increases in total revenues, as well as a slower pace of growth in operating expenses, which coupled with the inclusion of Afore Bancomer‟s profits in Subsidiaries‟ results and the use of tax credits in 2Q13, offset higher loan loss provisions. In 3Q13 net income totaled Ps 3.53 billion, 27% higher YoY driven by higher positive operating leverage and the inclusion of Afore Bancomer‟s profits in Subsidiaries‟ results, and is 9% above QoQ due to an increase in net interest income, a decrease in operating expenses and provisions, as well as the profits generated by the Holding Company given the positive FX effect of the dollar investments held in order to finalize Generali's acquisition and the interest earned in its investments. During 9M13, Return on Equity (ROE), was 14.3%, 21 basis points more YoY. ROE for 3Q13 was 14.0%, 49 basis points below 3Q12 and 135 basis points below 2Q13 while Return on Tangible Equity (ROTE) was 18.1% in 3Q13, 99 basis points below 3Q12 and 147 basis points below 2Q13. The decrease in both financial ratios was mainly due to the equity increase following GFNorte‟s Public Offering on July 22, 2013. Return on Assets (ROA) during 9M13 was 1.4%, 16 basis points higher YoY. ROA for the quarter was 1.5%, 20 basis points above 3Q12 and 10 basis points above 2Q13.
  • Emerging Index - QSR

    Emerging Index - QSR

    2 FTSE Russell Publications 19 August 2021 FTSE RAFI Emerging Index - QSR Indicative Index Weight Data as at Closing on 30 June 2021 Index Index Index Constituent Country Constituent Country Constituent Country weight (%) weight (%) weight (%) Absa Group Limited 0.29 SOUTH BRF S.A. 0.21 BRAZIL China Taiping Insurance Holdings (Red 0.16 CHINA AFRICA BTG Pactual Participations UNT11 0.09 BRAZIL Chip) Acer 0.07 TAIWAN BYD (A) (SC SZ) 0.03 CHINA China Tower (H) 0.17 CHINA Adaro Energy PT 0.04 INDONESIA BYD (H) 0.12 CHINA China Vanke (A) (SC SZ) 0.09 CHINA ADVANCED INFO SERVICE 0.16 THAILAND Canadian Solar (N Shares) 0.08 CHINA China Vanke (H) 0.2 CHINA Aeroflot Russian Airlines 0.09 RUSSIA Capitec Bank Hldgs Ltd 0.05 SOUTH Chongqing Rural Commercial Bank (A) (SC 0.01 CHINA Agile Group Holdings (P Chip) 0.04 CHINA AFRICA SH) Agricultural Bank of China (A) (SC SH) 0.27 CHINA Catcher Technology 0.2 TAIWAN Chongqing Rural Commercial Bank (H) 0.04 CHINA Agricultural Bank of China (H) 0.66 CHINA Cathay Financial Holding 0.29 TAIWAN Chunghwa Telecom 0.32 TAIWAN Air China (A) (SC SH) 0.02 CHINA CCR SA 0.14 BRAZIL Cia Paranaense de Energia 0.01 BRAZIL Air China (H) 0.06 CHINA Cemex Sa Cpo Line 0.7 MEXICO Cia Paranaense de Energia (B) 0.07 BRAZIL Airports of Thailand 0.04 THAILAND Cemig ON 0.03 BRAZIL Cielo SA 0.13 BRAZIL Akbank 0.18 TURKEY Cemig PN 0.18 BRAZIL CIFI Holdings (Group) (P Chip) 0.03 CHINA Al Rajhi Banking & Investment Corp 0.52 SAUDI Cencosud 0.04 CHILE CIMB Group Holdings 0.11 MALAYSIA ARABIA Centrais Eletricas Brasileiras S.A.
  • Elektra (ELEKTRA) Marcela Martínez Suárez Marcela.Martinez.Suarez@Cbbanorte.Com.Mx (52-55) 5169-9384

    Elektra (ELEKTRA) Marcela Martínez Suárez [email protected] (52-55) 5169-9384

    Second Quarter 2004 Grupo Elektra (ELEKTRA) Marcela Martínez Suárez [email protected] (52-55) 5169-9384 August 5, 2004 SELL ELEKTRA * / EKT Grupo Elektra Prepays 2008 Senior Notes – Strong Price: Mx / ADR Ps 68.25 US$ 22.98 Performance at All Divisions Price Target Ps 71.00 Risk Level High • Elektra is now consolidating the Bank's results. Our comments are based on figures presented by Grupo 52 Week Range: Ps 77.20 to Ps 31.65 Elektra. During 2Q04, sales were up 20.5%, as a result of Shares Outstanding: 236.7 million strong performance at the Bank and the retail division. Market Capitalization: US$ 1.41 billion New personnel hired resulted in an 0.8-pp contraction in Enterprise Value: US$ 2.04 billion operating margin. Operating profit and EBITDA, Avg. Daily Trading Value US$ 1.4 million however, were up 12.5% and 11%, respectively. Retail Ps/share US$/ADR store formats are posting strong results, and the "Nobody 2Q EPS 1.39 0.49 Undersells Elektra" slogan has attracted more consumers. T12 EPS 6.19 2.16 The group's valuation, as measured by the EV/EBITDA T12 EBITDA 15.55 5.42 multiple, is at 6.35x, and should drop to 5.8x by year-end T12 Net Cash Earnings 11.93 4.16 2004. Our price target of Ps 71 represents a 5.54% Book Value 28.86 10.06 nominal yield, including a Ps 1.033 dividend. The above, T12 2004e coupled with the fact that Elektra is a high-risk stock, P/E 11.02x leads us to recommend Elektra as a SELL.
  • Coca-Cola Femsa, S.A.B

    Coca-Cola Femsa, S.A.B

    PROSPECTO DEFINITIVO. Los valores mencionados en el Prospecto Definitivo han sido registrados en el Registro Nacional de Valores que lleva la CNBV, los cuales no podrán ser ofrecidos ni vendidos fuera de los Estados Unidos Mexicanos, a menos que sea permitido por las leyes de otros países. DEFINITIVE PROSPECTUS. These securities have been registered with the securities section of the National Registry of Securities (RNV) maintained by the CNBV. They can not be offered or sold outside the United Mexican States unless it is permitted by the laws of other countries. COCA-COLA FEMSA, S.A.B. DE C.V. PROGRAMA DUAL REVOLVENTE DE CERTIFICADOS BURSÁTILES MONTO TOTAL AUTORIZADO $10,000,000,000.00 (DIEZ MIL MILLONES DE PESOS 00/100 M.N. O SU EQUIVALENTE EN UNIDADES DE INVERSIÓN) Cada emisión de Certificados Bursátiles (según se define más adelante) realizada al amparo del Programa que se describe en este Prospecto contará con sus propias características. El monto total de cada Emisión, el valor nominal, la fecha de emisión y liquidación, el plazo, la fecha de vencimiento, la tasa de interés aplicable (y la forma de calcularla) y la periodicidad de pago de interés, entre otras características de los Certificados Bursátiles de cada Emisión, serán acordados por Coca-Cola FEMSA, S.A.B. de C.V. (“Coca-Cola FEMSA”, “KOF”, el “Emisor” o la “Com- pañía”, indistintamente) con el colocador respectivo al momento de dicha emisión y se darán a conocer al momento de cada Emisión en el Suplemento respectivo. Los Certificados Bursátiles se denominarán en Pesos, en Pesos indizados al tipo de cambio del Dólar de los Estados Unidos de América o al tipo de cambio de cualquier otra moneda, o en UDIs, según se señale en la Convocatoria (según se define más adelante) y en el Aviso (según se define más adelante) o en el Suplemento (según se define más adelante) respectivo, según sea el caso.
  • Equity Research Mexico

    Equity Research Mexico

    Equity Research Mexico Quarterly Report February 24, 2020 TLEVISA www.banorte.com Content grew while profitability improved @analisis_fundam ▪ Televisa´s report beat expectations, as Content revenues grew y/y aided Consumer and Telecoms by stable advertising sales, while Cable segment maintained solid dynamics Valentín Mendoza Senior Strategist, Equity ▪ Particularly, the 110bp profitability improvement, due to operating [email protected] efficiencies, stood out. Thus, results should be welcomed by the market. Jorge Izquierdo We will release our PT2020 shortly Analyst [email protected] Operating efficiencies boosted margin expansion. In spite of a challenging economic environment and a significant drop in government advertising Under review Current Price $42.84 expenditures, Televisa´s figures came above expectations. Revenues growth PT 2020 accelerated (+4.7% y/y) to $28,003 million, while EBITDA increased 7.7% to Dividend 2020e Dividend Yield (%) $10,660 million with a 110bp margin expansion to 38.1%. The latter was Upside Potential ADR current price US$11.34 explained by operating efficiencies which contributed to a 7.0% y/y reduction PT2020 ADR in operating expenses. Meanwhile, Content segment sales growth (+2.4% y/y) # Shares per ADR 5 Max – Mín LTM ($) 49.64 – 28.98 was a nice surprise, after advertising revenues stabilized (+0.3% y/y), though Market Cap (US$m) 6,557.0 its impressive 170bp margin improvement was another plus on the report. Cable Shares Outstanding (m) 2,882.4 Float 80% segment continued posting double-digit growth rates (15.7%), supported by a Daily Turnover US$m 98.4 6.8% RGU increase and a 4.5% advance in ARPU, yet profitability decreased Valuation metrics TTM FV/EBITDA 6.2x by 80bp.
  • Coca-Cola FEMSA, S.A.B. De C.V. Proposed Audit Committee 2021

    Coca-Cola FEMSA, S.A.B. De C.V. Proposed Audit Committee 2021

    Coca-Cola FEMSA, S.A.B. de C.V. Proposed Audit Committee 2021 Víctor Alberto Tiburcio Celorio Chairman and Financial Born: February 1951 Expert First elected to Committee: 2018 Principal occupation: Independent consultant Other directorships: Member of the board of directors and member of the audit committee of Fomento Económico Mexicano, S.A.B. de C.V. (“FEMSA”), Grupo Palacio de Hierro S.A.B. de C.V., Grupo Financiero Scotiabank Inverlat, Profuturo Afore, S.A. de C.V., Grupo Nacional Providencial S.A.B. and Fresnillo, PLC. Business Worked for over forty-three years at Mancera, S.C. (Ernst & Young Mexico), experience: serving as partner for thirty three years and as Chief Executive Officer and Chairman of the board of directors for thirteen years until his retirement in 2013. He was chairman of the board of Mexican Financial Reporting Standards and served as President of the Mexican Institute of Public Accountants. Education: Holds a Public Accountant degree from the Universidad Iberoamericana (IBERO) and Master in Business Administration from Instituto Tecnológico Autónomo de México (ITAM). Alfonso González Migoya Born: January 1945 First elected to Committee: 2007 Principal occupation: Business consultant and managing partner of Acumen Empresarial, S.A. de C.V. Other directorships: Chairman of the board of directors of Invercap Holdings, S.A.P.I. de C.V. and member of the board of directors of FEMSA, Controladora Vuela Compañía de Aviación, S.A.B. de C.V. (Volaris), Grupo Cuprum, S.A.P.I. de C.V., y Pinturas Berel, S.A. de C.V. Member of the board of directors and member of the audit and corporate practices committees of Nemak, S.A.B.
  • Relevance of Country Allocation of FDI Flows and Positions the Case of Mexico Outline

    Relevance of Country Allocation of FDI Flows and Positions the Case of Mexico Outline

    RelevanceTítulo of da country apresentação allocation of TítuloFDI flows da apresentaçãoand positions Alejandro Barajas del Pino Autores da apresentação Chief Capital movements office Autores da apresentação Banco de México Autores da apresentação Autores da apresentação Relevance of country allocation of FDI Flows and Positions The Case of Mexico Outline 1) Why it is important? 2) Estimation Methods of inward FDI flows and position. 3) Different ways to get involved in the globalization 4) Round trip position 5) Ultimate investor and immediate counterpart country 6) Conclusion Inward estimation 1) All the firms with foreign owners have to send information to the National Register of Foreign Investment (RNIE in Spanish) of the secretary of Economy. 2) A committee of Bank of Mexico and Ministry of Economy staff using the register information estimates the FDI flow each quarter. 3) The investment position is estimated by the Bank of México with information from the RNIE. 4) Some firms present late reports so the historical information is subject to revisions. Outward estimation 1) Bank of Mexico estimates outward flows and position using surveys to the main Mexican corporations. 2) The quarterly survey collects information for the FDI flows. 3) An annual survey is used to correct the quarter flows estimates. 4) The investment position es estimated with data from the annual survey. Relevance 1) Does it matter the source of foreign saving? 2) Is FDI different? It moves more than just purchasing power 1. Technology 2. Know how 3. Access to trade chains 4. Managerial practices 3) Spillovers? Depends on: 1. Investment firm origin, sector 2.