Accel SAB de CV
BMV:ACCELSAB

Watchlist Manager
Accel SAB de CV Logo
Accel SAB de CV
BMV:ACCELSAB
Watchlist
Price: 22.17 MXN Market Closed
Market Cap: 4.2B MXN
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+62%
10Y
+170%
Operating Income
+
3Y
+62%
5Y
+124%
10Y
+248%
Net Income
+
3Y
+36%
5Y
+69%
10Y
+141%

Earnings Waterfall
Accel SAB de CV

Revenue
15B MXN
Cost of Revenue
-10.6B MXN
Gross Profit
4.4B MXN
Operating Expenses
-3.3B MXN
Operating Income
1.1B MXN
Other Expenses
-717m MXN
Net Income
370.2m MXN

Income Statement
Accel SAB de CV

Rotate your device to view
Income Statement
Currency: MXN
Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
48
43
0
37
30
24
0
28
25
22
0
23
19
21
22
18
23
21
20
19
18
17
16
19
22
25
30
34
35
42
29
35
33
25
22
17
20
19
23
18
12
10
14
14
16
15
16
16
18
20
21
23
23
23
17
24
28
26
19
21
0
18
26
29
37
31
47
32
33
33
55
34
34
45
48
54
69
93
43
123
139
134
124
126
192
270
311
0
0
0
Revenue
2 260
N/A
2 287
+1%
2 181
-5%
1 915
-12%
1 722
-10%
1 539
-11%
1 434
-7%
1 513
+6%
1 556
+3%
1 577
+1%
1 602
+2%
1 988
+24%
1 576
-21%
1 588
+1%
1 626
+2%
1 270
-22%
1 705
+34%
1 710
+0%
1 726
+1%
1 740
+1%
1 777
+2%
1 836
+3%
1 895
+3%
2 171
+15%
2 423
+12%
2 647
+9%
2 833
+7%
2 825
0%
2 834
+0%
3 646
+29%
3 021
-17%
3 740
+24%
3 719
-1%
3 055
-18%
3 273
+7%
3 523
+8%
3 814
+8%
4 030
+6%
4 099
+2%
4 125
+1%
4 114
0%
4 124
+0%
4 136
+0%
4 172
+1%
4 244
+2%
4 354
+3%
4 494
+3%
4 801
+7%
5 135
+7%
5 556
+8%
5 861
+5%
6 104
+4%
6 365
+4%
6 541
+3%
6 879
+5%
7 060
+3%
7 057
0%
6 923
-2%
6 837
-1%
6 764
-1%
7 074
+5%
7 575
+7%
8 046
+6%
8 357
+4%
8 724
+4%
8 986
+3%
9 101
+1%
9 389
+3%
9 321
-1%
9 303
0%
9 876
+6%
10 040
+2%
10 297
+3%
10 628
+3%
10 402
-2%
11 230
+8%
11 700
+4%
12 416
+6%
12 987
+5%
12 900
-1%
13 192
+2%
12 758
-3%
12 420
-3%
12 160
-2%
15 118
+24%
15 721
+4%
13 589
-14%
17 201
+27%
14 713
-14%
15 027
+2%
Gross Profit
Cost of Revenue
(1 568)
(1 618)
(1 630)
(1 462)
(1 335)
(1 186)
(806)
(873)
(921)
(949)
(954)
(1 160)
(911)
(908)
(916)
(726)
(977)
(981)
(998)
(1 015)
(1 064)
(1 139)
(1 142)
(1 361)
(1 575)
(1 771)
(2 017)
(2 048)
(2 058)
(2 659)
(2 189)
(2 712)
(2 713)
(2 221)
(2 394)
(2 600)
(2 823)
(3 020)
(3 106)
(3 123)
(3 103)
(3 099)
(3 010)
(3 097)
(3 172)
(3 290)
(3 401)
(3 706)
(3 962)
(4 239)
(4 324)
(4 502)
(4 597)
(4 659)
(4 794)
(4 952)
(4 951)
(4 862)
(4 775)
(4 764)
(5 000)
(5 350)
(5 698)
(5 908)
(6 171)
(6 365)
(6 432)
(6 642)
(6 688)
(6 706)
(7 181)
(7 388)
(7 477)
(7 732)
(7 628)
(8 316)
(8 812)
(9 373)
(9 829)
(9 718)
(9 855)
(9 582)
(9 358)
(9 190)
(11 363)
(11 721)
(9 857)
(12 472)
(10 489)
(10 636)
Gross Profit
692
N/A
669
-3%
551
-18%
454
-18%
387
-15%
353
-9%
628
+78%
641
+2%
636
-1%
628
-1%
648
+3%
828
+28%
665
-20%
680
+2%
710
+4%
543
-23%
728
+34%
729
+0%
728
0%
725
0%
713
-2%
697
-2%
752
+8%
810
+8%
847
+5%
876
+3%
816
-7%
777
-5%
776
0%
987
+27%
832
-16%
1 029
+24%
1 007
-2%
835
-17%
879
+5%
923
+5%
991
+7%
1 010
+2%
993
-2%
1 002
+1%
1 011
+1%
1 025
+1%
1 126
+10%
1 075
-5%
1 071
0%
1 064
-1%
1 093
+3%
1 094
+0%
1 173
+7%
1 317
+12%
1 537
+17%
1 602
+4%
1 769
+10%
1 882
+6%
2 085
+11%
2 107
+1%
2 105
0%
2 060
-2%
2 062
+0%
2 000
-3%
2 074
+4%
2 225
+7%
2 348
+6%
2 449
+4%
2 553
+4%
2 621
+3%
2 670
+2%
2 747
+3%
2 632
-4%
2 597
-1%
2 696
+4%
2 651
-2%
2 820
+6%
2 895
+3%
2 774
-4%
2 914
+5%
2 888
-1%
3 044
+5%
3 157
+4%
3 183
+1%
3 336
+5%
3 176
-5%
3 062
-4%
2 970
-3%
3 755
+26%
4 000
+7%
3 733
-7%
4 729
+27%
4 225
-11%
4 391
+4%
Operating Income
Operating Expenses
(681)
(689)
(604)
(498)
(423)
(338)
(589)
(591)
(593)
(591)
(581)
(749)
(596)
(610)
(659)
(497)
(651)
(635)
(615)
(613)
(612)
(625)
(772)
(827)
(862)
(897)
(782)
(772)
(775)
(993)
(777)
(994)
(987)
(772)
(785)
(798)
(793)
(725)
(836)
(730)
(768)
(851)
(930)
(883)
(888)
(830)
(909)
(854)
(887)
(1 005)
(1 171)
(1 206)
(1 303)
(1 374)
(1 485)
(1 444)
(1 452)
(1 448)
(1 481)
(1 409)
(1 372)
(1 439)
(1 637)
(1 235)
(1 354)
(1 414)
(1 478)
(1 971)
(2 076)
(2 112)
(2 111)
(2 078)
(2 091)
(2 111)
(2 014)
(2 159)
(2 194)
(2 372)
(2 592)
(2 568)
(2 610)
(2 512)
(2 459)
(2 451)
(3 087)
(3 187)
(2 758)
(3 557)
(3 124)
(3 304)
Selling, General & Administrative
(681)
(689)
(604)
(498)
(423)
(338)
(589)
(591)
(593)
(591)
(581)
(749)
(596)
(610)
(658)
(497)
(651)
(635)
(615)
(612)
(612)
(625)
(772)
(827)
(862)
(897)
(782)
(772)
(775)
(993)
(777)
(994)
(987)
(772)
(676)
(793)
(814)
(813)
(724)
(844)
(857)
(878)
(816)
(892)
(903)
(922)
(913)
(1 005)
(1 055)
(1 129)
(1 154)
(1 289)
(1 363)
(1 397)
(1 329)
(1 449)
(1 452)
(1 448)
(1 290)
(1 459)
(1 514)
(1 583)
(1 439)
(1 730)
(1 776)
(1 842)
(1 517)
(2 003)
(2 099)
(2 143)
(1 610)
(2 132)
(2 144)
(2 164)
(1 510)
(2 186)
(2 225)
(2 388)
(1 969)
(2 635)
(2 674)
(2 577)
(1 749)
(2 476)
(3 120)
(3 238)
(1 926)
(3 604)
(3 167)
(3 380)
Depreciation & Amortization
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
(109)
0
0
0
(110)
0
0
0
(107)
0
0
0
(97)
0
0
0
(124)
0
0
0
(160)
0
0
0
(191)
0
0
0
(229)
0
0
0
(372)
0
0
0
(502)
0
0
0
(530)
0
0
0
(643)
0
0
0
(797)
0
0
0
(871)
0
0
0
Other Operating Expenses
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
(5)
21
88
(1)
114
89
26
(6)
9
15
93
102
151
168
124
107
83
60
23
4
5
(0)
0
1
50
142
144
31
495
422
428
411
32
23
31
0
54
53
53
26
28
31
17
21
67
64
64
87
25
33
50
39
48
43
76
Operating Income
11
N/A
(21)
N/A
(53)
-157%
(44)
+18%
(36)
+18%
15
N/A
39
+170%
49
+25%
43
-13%
37
-15%
67
+83%
79
+18%
69
-13%
70
+2%
52
-26%
46
-11%
77
+67%
94
+22%
113
+21%
112
-1%
101
-10%
72
-29%
(20)
N/A
(18)
+10%
(15)
+15%
(20)
-37%
34
N/A
5
-84%
1
-76%
(6)
N/A
55
N/A
35
-37%
19
-44%
62
+221%
93
+50%
124
+33%
199
+60%
285
+44%
157
-45%
273
+74%
243
-11%
173
-29%
197
+13%
192
-2%
183
-5%
234
+28%
184
-21%
241
+31%
286
+19%
312
+9%
366
+17%
396
+8%
465
+18%
508
+9%
599
+18%
664
+11%
653
-2%
612
-6%
582
-5%
591
+2%
703
+19%
785
+12%
711
-9%
1 214
+71%
1 199
-1%
1 207
+1%
1 191
-1%
776
-35%
556
-28%
485
-13%
584
+20%
574
-2%
729
+27%
784
+8%
760
-3%
755
-1%
694
-8%
672
-3%
566
-16%
614
+9%
726
+18%
664
-9%
603
-9%
518
-14%
668
+29%
812
+22%
974
+20%
1 172
+20%
1 100
-6%
1 087
-1%
Pre-Tax Income
Interest Income Expense
(42)
(41)
(41)
(32)
(31)
(25)
(23)
(19)
(18)
(16)
(10)
(13)
(9)
(12)
(14)
(12)
(14)
(14)
(13)
(14)
(16)
(15)
(16)
(19)
(20)
(25)
(30)
(32)
(35)
(40)
(29)
(36)
(34)
(26)
(25)
(23)
(27)
(26)
(24)
(28)
(19)
(17)
(19)
(16)
(20)
(23)
(15)
(11)
(10)
6
(22)
(9)
0
(8)
(17)
(7)
(23)
(28)
(23)
(15)
(2)
(9)
(27)
(29)
(38)
(30)
(56)
(11)
(28)
(43)
(55)
(75)
(66)
(60)
(49)
(61)
(69)
(93)
(116)
(140)
(171)
(166)
(154)
(141)
(219)
(286)
(306)
(404)
(373)
(378)
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
0
0
0
0
0
(28)
0
0
0
(6)
0
0
0
0
0
0
0
8
0
0
0
28
0
0
0
0
0
0
0
0
0
0
0
49
0
0
0
85
0
0
0
0
0
0
0
0
0
0
0
51
0
0
0
0
0
0
0
0
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
108
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
0
0
0
0
0
0
0
0
0
0
Total Other Income
66
(22)
(218)
(218)
(234)
(184)
23
25
21
10
6
2
2
0
(9)
(7)
(11)
(12)
(10)
(12)
(7)
(6)
(5)
(3)
(7)
(8)
(7)
(8)
(10)
(11)
(8)
(8)
(4)
0
0
0
0
0
1
0
0
0
0
0
0
0
0
(0)
0
0
23
0
(0)
(0)
16
(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
Pre-Tax Income
36
N/A
(83)
N/A
(311)
-276%
(294)
+6%
(301)
-2%
(195)
+35%
40
N/A
55
+40%
46
-16%
31
-33%
64
+106%
69
+8%
61
-10%
58
-5%
29
-50%
27
-7%
53
+93%
68
+30%
91
+32%
86
-5%
78
-9%
51
-35%
(40)
N/A
(39)
+3%
(41)
-5%
(53)
-30%
(3)
+95%
(35)
-1 178%
(44)
-26%
(58)
-32%
(10)
+84%
(9)
+4%
(19)
-105%
36
N/A
62
+72%
101
+62%
171
+70%
259
+51%
241
-7%
245
+2%
224
-8%
157
-30%
185
+18%
176
-5%
163
-7%
211
+30%
196
-7%
229
+17%
276
+20%
318
+15%
367
+15%
387
+5%
466
+20%
499
+7%
598
+20%
656
+10%
630
-4%
584
-7%
608
+4%
576
-5%
701
+22%
776
+11%
768
-1%
1 185
+54%
1 161
-2%
1 177
+1%
1 135
-4%
765
-33%
529
-31%
442
-16%
530
+20%
499
-6%
664
+33%
724
+9%
762
+5%
694
-9%
625
-10%
578
-7%
450
-22%
475
+5%
554
+17%
498
-10%
449
-10%
377
-16%
449
+19%
526
+17%
669
+27%
768
+15%
727
-5%
709
-2%
Net Income
Tax Provision
(11)
(16)
(48)
(48)
(51)
(47)
(27)
(26)
(22)
(12)
(32)
(42)
(33)
(39)
(32)
(22)
(30)
(25)
(30)
(27)
(22)
(20)
(9)
(9)
(11)
(11)
(25)
(22)
(19)
(21)
(9)
(13)
(15)
(16)
(14)
(16)
(22)
(30)
(32)
(31)
(28)
(22)
(39)
(45)
(45)
(53)
(32)
(41)
(57)
(81)
(114)
(131)
(167)
(182)
(220)
(237)
(222)
(199)
(208)
(183)
(208)
(223)
(193)
(305)
(300)
(321)
(298)
(210)
(170)
(132)
(202)
(160)
(179)
(206)
(274)
(207)
(204)
(201)
(125)
(166)
(179)
(174)
(130)
(142)
(166)
(164)
(136)
(176)
(169)
(175)
Income from Continuing Operations
25
(99)
(360)
(342)
(352)
(242)
13
29
24
19
32
27
28
19
(3)
5
22
43
60
59
56
31
(49)
(48)
(52)
(63)
(28)
(56)
(62)
(78)
(18)
(22)
(33)
21
49
85
149
230
209
214
197
134
146
131
118
158
164
188
219
238
253
256
299
317
378
420
408
385
399
393
493
553
575
880
860
856
837
555
358
310
327
339
485
518
487
487
421
378
326
309
375
324
319
235
283
362
532
592
558
535
Income to Minority Interest
37
65
166
160
164
122
19
11
10
7
(7)
(2)
(3)
2
10
5
2
(5)
(11)
(9)
(8)
1
15
15
16
20
25
33
33
40
20
23
28
7
(1)
(16)
(34)
(40)
(43)
(46)
(45)
(48)
(54)
(48)
(47)
(58)
(55)
(63)
(75)
(84)
(94)
(98)
(106)
(117)
(135)
(150)
(148)
(136)
(151)
(146)
(180)
(201)
(194)
(312)
(306)
(302)
(299)
(182)
(110)
(91)
(78)
(88)
(141)
(151)
(157)
(153)
(125)
(106)
(70)
(50)
(75)
(56)
(56)
(42)
(47)
(76)
(143)
(156)
(164)
(164)
Equity Earnings Affiliates
(25)
(68)
(243)
(230)
(239)
(202)
(32)
(38)
(25)
(9)
(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
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
Net Income (Common)
28
N/A
(112)
N/A
(438)
-291%
(414)
+5%
(425)
-3%
(322)
+24%
(3)
+99%
0
N/A
7
N/A
16
+143%
22
+39%
24
+7%
23
-3%
20
-14%
8
-59%
10
+28%
24
+139%
38
+59%
50
+30%
50
0%
48
-3%
32
-33%
(34)
N/A
(33)
+4%
(36)
-9%
(43)
-20%
(3)
+93%
(23)
-616%
(29)
-27%
(38)
-30%
1
N/A
1
+8%
(5)
N/A
28
N/A
48
+73%
69
+45%
115
+66%
189
+65%
166
-12%
168
+1%
152
-10%
87
-43%
92
+6%
84
-9%
72
-14%
101
+41%
109
+8%
125
+14%
145
+16%
154
+6%
159
+4%
159
0%
192
+21%
200
+4%
243
+22%
270
+11%
260
-4%
249
-4%
248
-1%
247
0%
312
+26%
352
+13%
381
+8%
568
+49%
555
-2%
554
0%
539
-3%
373
-31%
249
-33%
219
-12%
249
+14%
251
+1%
344
+37%
367
+7%
330
-10%
334
+1%
296
-11%
272
-8%
255
-6%
259
+2%
300
+16%
268
-11%
263
-2%
194
-26%
236
+22%
286
+21%
389
+36%
435
+12%
394
-9%
370
-6%
EPS (Diluted)
0.16
N/A
-0.67
N/A
-2.58
-285%
-2.44
+5%
-2.47
-1%
-1.89
+23%
-0.02
+99%
0.01
N/A
0.05
+400%
0.11
+120%
0.13
+18%
0.14
+8%
0.13
-7%
0.11
-15%
0.05
-55%
0.07
+40%
0.15
+114%
0.23
+53%
0.29
+26%
0.29
N/A
0.29
N/A
0.2
-31%
-0.2
N/A
-0.19
+5%
-0.18
+5%
-0.22
-22%
-0.02
+91%
-0.14
-600%
-0.17
-21%
-0.19
-12%
0.01
N/A
0
N/A
-0.03
N/A
0.14
N/A
0.25
+79%
0.36
+44%
0.6
+67%
1
+67%
0.88
-12%
0.89
+1%
0.8
-10%
0.46
-43%
0.49
+7%
0.44
-10%
0.38
-14%
0.53
+39%
0.58
+9%
0.66
+14%
0.77
+17%
0.82
+6%
0.84
+2%
0.85
+1%
1.02
+20%
1.06
+4%
1.29
+22%
1.42
+10%
1.37
-4%
1.31
-4%
1.31
N/A
1.31
N/A
1.66
+27%
1.87
+13%
2.02
+8%
3.01
+49%
2.94
-2%
2.93
0%
2.85
-3%
1.97
-31%
1.32
-33%
1.16
-12%
1.32
+14%
1.33
+1%
1.82
+37%
1.94
+7%
1.75
-10%
1.77
+1%
1.57
-11%
1.44
-8%
1.35
-6%
1.37
+1%
1.59
+16%
1.42
-11%
1.39
-2%
1.02
-27%
1.25
+23%
1.51
+21%
2.06
+36%
2.3
+12%
2.09
-9%
1.96
-6%

See Also

Summary
ACCELSAB intrinsic value, competitors valuation, and company profile.
DCF Valuation
ACCELSAB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ACCELSAB stock valuation using valuation multiples.
Wall Street Estimates
ACCELSAB 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
ACCELSAB 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 303,200+ value investors using Alpha Spread
Create 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

© 2025 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.