Fibra Uno Administracion SA de CV
BMV:FUNO11

Watchlist Manager
Fibra Uno Administracion SA de CV Logo
Fibra Uno Administracion SA de CV
BMV:FUNO11
Watchlist
Price: 20.69 MXN 1.17%
Market Cap: 78.6B MXN
Have any thoughts about
Fibra Uno Administracion SA de CV?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

27.6B
+3%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+20%
5 Years
+48%
7 Years
+94%
10 Years
+301%
19.4B
+0.8%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+24%
5 Years
+51%
7 Years
+84%
10 Years
+285%
11.5B
-8%
Net Income
Growth Rates:
1 Year
-53%
3 Years
+6%
5 Years
-38%
7 Years
-30%
10 Years
+11%

Earnings Waterfall
Fibra Uno Administracion SA de CV

Revenue
27.6B MXN
Cost of Revenue
-5.5B MXN
Gross Profit
22B MXN
Operating Expenses
-2.6B MXN
Operating Income
19.4B MXN
Other Expenses
-7.9B MXN
Net Income
11.5B MXN

Income Statement
Fibra Uno Administracion SA de CV

Rotate your device to view
Income Statement
Currency: MXN
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
6 884
N/A
7 822
+14%
8 350
+7%
8 877
+6%
9 728
+10%
10 725
+10%
11 674
+9%
12 352
+6%
12 839
+4%
13 253
+3%
13 643
+3%
14 035
+3%
14 249
+2%
14 621
+3%
15 187
+4%
15 822
+4%
16 594
+5%
17 205
+4%
17 679
+3%
18 200
+3%
18 611
+2%
19 189
+3%
19 755
+3%
19 316
-2%
19 095
-1%
20 979
+10%
21 180
+1%
22 167
+5%
23 028
+4%
21 851
-5%
22 349
+2%
22 864
+2%
23 487
+3%
23 874
+2%
24 429
+2%
25 076
+3%
25 506
+2%
26 057
+2%
26 504
+2%
26 867
+1%
27 579
+3%
Gross Profit
Cost of Revenue
(595)
(807)
(877)
(1 162)
(1 523)
(1 065)
(1 941)
(2 143)
(2 201)
(1 294)
(2 270)
(2 260)
(2 249)
(1 461)
(2 376)
(2 468)
(2 579)
(1 750)
(2 913)
(3 009)
(3 062)
(1 940)
(2 884)
(2 922)
(3 061)
(1 851)
(3 216)
(3 175)
(3 064)
(2 060)
(3 551)
(3 735)
(3 894)
(2 683)
(4 122)
(4 263)
(4 431)
(3 110)
(4 977)
(5 231)
(5 543)
Gross Profit
5 105
N/A
7 015
+37%
5 350
-24%
5 593
+5%
6 084
+9%
9 660
+59%
9 732
+1%
10 208
+5%
10 639
+4%
11 959
+12%
11 373
-5%
11 775
+4%
12 000
+2%
13 161
+10%
12 811
-3%
13 355
+4%
14 015
+5%
15 455
+10%
14 766
-4%
15 192
+3%
15 549
+2%
17 249
+11%
16 871
-2%
16 395
-3%
16 034
-2%
19 128
+19%
17 964
-6%
18 992
+6%
19 964
+5%
19 791
-1%
18 798
-5%
19 130
+2%
19 593
+2%
21 191
+8%
20 307
-4%
20 814
+2%
21 075
+1%
22 948
+9%
21 526
-6%
21 636
+1%
22 036
+2%
Operating Income
Operating Expenses
(1 232)
(1 986)
(1 262)
(1 319)
(1 087)
(2 410)
(1 336)
(1 383)
(1 435)
(2 336)
(1 368)
(1 395)
(1 411)
(2 463)
(1 701)
(1 880)
(2 127)
(3 381)
(2 529)
(2 603)
(2 710)
(3 639)
(2 562)
(2 344)
(2 161)
(3 452)
(4 038)
(4 208)
(4 248)
(3 730)
(2 453)
(2 518)
(2 531)
(4 063)
(2 845)
(3 085)
(2 913)
(4 220)
(2 498)
(2 348)
(2 588)
Selling, General & Administrative
(564)
(646)
(661)
(728)
(728)
(872)
(909)
(941)
(982)
(1 172)
(1 023)
(1 044)
(1 054)
(1 185)
(1 007)
(1 185)
(1 407)
(1 867)
(1 993)
(1 992)
(2 119)
(2 034)
(1 625)
(1 476)
(1 221)
(1 485)
(1 450)
(1 599)
(1 678)
(1 840)
(1 875)
(1 887)
(1 915)
(2 268)
(2 321)
(2 428)
(2 444)
(2 106)
(2 014)
(2 033)
(2 052)
Depreciation & Amortization
0
(195)
(49)
(97)
(146)
(195)
(146)
(146)
(146)
(195)
(195)
(195)
(195)
(195)
(341)
(341)
(341)
(172)
(149)
(125)
(102)
(108)
(185)
(185)
(185)
(102)
(179)
(179)
(179)
(102)
(102)
(102)
(102)
(102)
(102)
(102)
(102)
(102)
(102)
(102)
(102)
Other Operating Expenses
(668)
(1 145)
(552)
(494)
(213)
(1 343)
(280)
(295)
(307)
(969)
(150)
(157)
(163)
(1 082)
(353)
(354)
(378)
(1 342)
(387)
(485)
(488)
(1 496)
(753)
(683)
(756)
(1 865)
(2 410)
(2 430)
(2 391)
(1 787)
(476)
(529)
(514)
(1 693)
(421)
(555)
(366)
(2 012)
(382)
(213)
(434)
Operating Income
5 057
N/A
5 029
-1%
6 210
+23%
6 396
+3%
7 119
+11%
7 250
+2%
8 397
+16%
8 826
+5%
9 204
+4%
9 623
+5%
10 004
+4%
10 380
+4%
10 589
+2%
10 698
+1%
11 110
+4%
11 475
+3%
11 889
+4%
12 075
+2%
12 237
+1%
12 589
+3%
12 839
+2%
13 611
+6%
14 309
+5%
14 050
-2%
13 872
-1%
15 676
+13%
13 925
-11%
14 784
+6%
15 716
+6%
16 062
+2%
16 344
+2%
16 611
+2%
17 062
+3%
17 127
+0%
17 462
+2%
17 728
+2%
18 162
+2%
18 727
+3%
19 028
+2%
19 287
+1%
19 448
+1%
Pre-Tax Income
Interest Income Expense
7 520
849
944
(109)
(1 358)
(1 434)
(841)
(245)
490
2 904
4 803
5 592
6 136
1 383
735
(254)
1 905
4 973
6 634
8 889
5 956
4 763
(15 102)
(6 989)
(4 438)
(335)
14 319
1 596
(4 193)
(12 154)
(7 550)
(6 791)
(2 555)
6 066
8 212
11 141
6 493
(407)
(4 335)
(6 049)
(7 170)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 786)
0
0
0
17
0
0
0
27
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23
110
174
223
240
153
100
51
11
11
200
490
247
247
47
143
96
228
371
873
0
741
598
0
0
0
0
Total Other Income
(2 212)
(167)
(1 105)
(616)
(524)
(82)
(455)
(479)
(497)
(134)
(145)
(139)
(141)
77
72
(2 046)
(2 171)
0
(2 396)
(304)
(182)
(275)
(391)
(361)
(354)
(85)
188
214
194
(59)
(180)
(237)
(143)
3
730
(143)
(245)
24
(249)
(249)
(245)
Pre-Tax Income
10 366
N/A
5 711
-45%
6 050
+6%
5 671
-6%
5 237
-8%
5 734
+10%
7 101
+24%
8 103
+14%
9 197
+14%
12 394
+35%
14 662
+18%
15 834
+8%
16 584
+5%
12 158
-27%
11 941
-2%
9 285
-22%
11 797
+27%
17 271
+46%
16 715
-3%
21 326
+28%
18 714
-12%
18 150
-3%
(1 173)
N/A
6 711
N/A
9 280
+38%
13 959
+50%
28 680
+105%
16 842
-41%
11 764
-30%
4 010
-66%
8 711
+117%
9 812
+13%
14 736
+50%
24 097
+64%
26 404
+10%
29 467
+12%
25 008
-15%
18 344
-27%
14 444
-21%
12 990
-10%
12 033
-7%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Income from Continuing Operations
10 366
5 711
6 050
5 671
5 237
5 734
7 101
8 103
9 197
12 394
14 662
15 834
16 584
12 158
11 941
9 285
11 797
17 271
16 715
21 326
18 714
18 150
(1 173)
6 711
9 280
13 959
28 680
16 842
11 764
4 010
8 711
9 812
14 736
24 097
26 404
29 467
25 008
18 344
14 444
12 990
12 033
Income to Minority Interest
0
0
0
0
0
0
(32)
(653)
(541)
(569)
(549)
64
(58)
0
(11)
7
(24)
(90)
(116)
(162)
(174)
(150)
(251)
(274)
(278)
(985)
(915)
(834)
(850)
(350)
(400)
(484)
(482)
(454)
(452)
(510)
(567)
(511)
(514)
(514)
(515)
Net Income (Common)
10 366
N/A
5 711
-45%
6 050
+6%
5 671
-6%
5 237
-8%
5 734
+10%
7 070
+23%
7 450
+5%
8 656
+16%
11 825
+37%
14 113
+19%
15 898
+13%
16 526
+4%
12 158
-26%
11 930
-2%
9 292
-22%
11 773
+27%
17 180
+46%
16 599
-3%
21 164
+28%
18 540
-12%
18 000
-3%
(1 424)
N/A
6 437
N/A
9 003
+40%
12 974
+44%
27 765
+114%
16 008
-42%
10 914
-32%
3 660
-66%
8 311
+127%
9 327
+12%
14 254
+53%
23 643
+66%
25 952
+10%
28 958
+12%
24 441
-16%
17 833
-27%
13 930
-22%
12 476
-10%
11 518
-8%
EPS (Diluted)
5
N/A
1.98
-60%
2.02
+2%
1.77
-12%
2.35
+33%
1.79
-24%
2.2
+23%
2.31
+5%
2.69
+16%
3.64
+35%
4.31
+18%
4.8
+11%
4.85
+1%
3.07
-37%
2.23
-27%
1.73
-22%
2.2
+27%
3.22
+46%
3.13
-3%
3.97
+27%
3.48
-12%
3.39
-3%
-0.36
N/A
1.57
N/A
1.81
+15%
3.25
+80%
7.27
+124%
3.6
-50%
6.06
+68%
1.09
-82%
1.53
+40%
1.92
+25%
2.69
+40%
6.17
+129%
5.3
-14%
5.88
+11%
27.12
+361%
3.57
-87%
2.72
-24%
1.95
-28%
3.01
+54%

See Also

Summary
FUNO11 intrinsic value, competitors valuation, and company profile.
DCF Valuation
FUNO11 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FUNO11 stock valuation using valuation multiples.
Wall Street Estimates
FUNO11 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FUNO11 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.