First Time Loading...

Grupo Comercial Chedraui SAB de CV
BMV:CHDRAUIB

Watchlist Manager
Grupo Comercial Chedraui SAB de CV Logo
Grupo Comercial Chedraui SAB de CV
BMV:CHDRAUIB
Watchlist
Price: 124.19 MXN -1.55% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

263.1B
-0.1%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+80%
5 Years
+127%
7 Years
+197%
10 Years
+296%
15.7B
+3%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+127%
5 Years
+204%
7 Years
+269%
10 Years
+406%
7.6B
+5%
Net Income
Growth Rates:
1 Year
+27%
3 Years
+195%
5 Years
+367%
7 Years
+292%
10 Years
+365%

Earnings Waterfall
Grupo Comercial Chedraui SAB de CV

Revenue
263.1B MXN
Cost of Revenue
-201.8B MXN
Gross Profit
61.3B MXN
Operating Expenses
-45.6B MXN
Operating Income
15.7B MXN
Other Expenses
-8.1B MXN
Net Income
7.6B MXN

Income Statement
Grupo Comercial Chedraui SAB de CV

Rotate your device to view
Income Statement
Currency: MXN
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
Revenue
Revenue
66 364
N/A
67 200
+1%
68 507
+2%
69 502
+1%
71 374
+3%
72 969
+2%
74 867
+3%
76 955
+3%
78 648
+2%
80 933
+3%
83 188
+3%
85 654
+3%
88 529
+3%
90 252
+2%
91 996
+2%
93 343
+1%
94 583
+1%
95 568
+1%
100 413
+5%
107 610
+7%
116 031
+8%
123 867
+7%
127 511
+3%
129 146
+1%
129 443
+0%
133 822
+3%
138 645
+4%
214 068
+54%
146 287
-32%
217 882
+49%
217 222
0%
162 370
-25%
188 487
+16%
214 029
+14%
242 097
+13%
254 382
+5%
259 326
+2%
263 024
+1%
263 785
+0%
263 321
0%
263 058
0%
Gross Profit
Cost of Revenue
(52 962)
(53 610)
(54 652)
(55 461)
(57 067)
(58 357)
(59 840)
(61 571)
(63 068)
(64 852)
(66 568)
(68 289)
(70 313)
(71 593)
(72 947)
(74 025)
(74 916)
(75 498)
(79 064)
(84 582)
(91 311)
(97 390)
(100 140)
(101 355)
(101 491)
(105 014)
(108 672)
(167 177)
(113 908)
(169 531)
(169 019)
(126 271)
(146 535)
(166 182)
(187 659)
(196 611)
(200 026)
(202 482)
(202 839)
(202 089)
(201 791)
Gross Profit
13 401
N/A
13 589
+1%
13 854
+2%
14 040
+1%
14 307
+2%
14 611
+2%
15 027
+3%
15 385
+2%
15 580
+1%
16 082
+3%
16 620
+3%
17 366
+4%
18 216
+5%
18 659
+2%
19 049
+2%
19 317
+1%
19 666
+2%
20 070
+2%
21 349
+6%
23 028
+8%
24 720
+7%
26 477
+7%
27 371
+3%
27 791
+2%
27 952
+1%
28 807
+3%
29 972
+4%
46 891
+56%
32 380
-31%
48 352
+49%
48 203
0%
36 100
-25%
41 952
+16%
47 847
+14%
54 438
+14%
57 771
+6%
59 300
+3%
60 543
+2%
60 946
+1%
61 232
+0%
61 267
+0%
Operating Income
Operating Expenses
(10 295)
(10 441)
(10 631)
(10 720)
(10 854)
(11 061)
(11 513)
(11 761)
(11 901)
(12 322)
(12 638)
(13 266)
(13 961)
(14 401)
(14 740)
(14 942)
(15 248)
(15 354)
(16 481)
(17 832)
(19 558)
(21 218)
(21 971)
(22 526)
(22 376)
(22 956)
(23 748)
(36 849)
(25 446)
(37 873)
(37 565)
(28 079)
(33 204)
(38 031)
(43 100)
(45 502)
(45 554)
(46 147)
(46 144)
(46 002)
(45 555)
Selling, General & Administrative
(9 599)
(9 710)
(9 907)
(9 997)
(6 491)
(10 418)
(10 759)
(11 003)
(7 212)
(12 230)
(12 566)
(13 195)
(8 914)
(14 329)
(14 739)
(14 939)
(9 668)
(15 365)
(16 496)
(17 850)
(11 980)
(21 481)
(22 181)
(22 786)
(14 094)
(23 246)
(24 045)
(37 011)
(16 439)
(37 766)
(37 474)
(28 094)
(21 735)
(31 735)
(36 737)
(38 987)
(30 493)
(45 849)
(45 815)
(45 674)
(45 187)
Depreciation & Amortization
0
0
0
0
(1 231)
0
0
0
(1 303)
0
0
0
(1 493)
0
0
0
(1 621)
0
0
0
(3 097)
0
0
0
(3 551)
0
0
0
(3 855)
0
0
0
(5 240)
0
0
0
(7 681)
0
0
0
0
Other Operating Expenses
(696)
(730)
(724)
(724)
(3 132)
(644)
(756)
(758)
(3 387)
(94)
(72)
(70)
(3 555)
(71)
(1)
(2)
(3 959)
12
17
19
(4 481)
265
210
260
(4 731)
290
297
162
(5 152)
(107)
(91)
15
(6 229)
(6 296)
(6 363)
(6 515)
(7 380)
(298)
(328)
(328)
(368)
Operating Income
3 106
N/A
3 148
+1%
3 223
+2%
3 320
+3%
3 453
+4%
3 550
+3%
3 513
-1%
3 622
+3%
3 678
+2%
3 758
+2%
3 981
+6%
4 098
+3%
4 254
+4%
4 258
+0%
4 309
+1%
4 376
+2%
4 418
+1%
4 716
+7%
4 868
+3%
5 196
+7%
5 161
-1%
5 259
+2%
5 400
+3%
5 265
-3%
5 576
+6%
5 851
+5%
6 224
+6%
10 042
+61%
6 933
-31%
10 478
+51%
10 638
+2%
8 021
-25%
8 748
+9%
9 816
+12%
11 339
+16%
12 269
+8%
13 746
+12%
14 396
+5%
14 802
+3%
15 230
+3%
15 712
+3%
Pre-Tax Income
Interest Income Expense
(544)
(499)
(448)
(409)
(446)
(429)
(477)
(505)
(513)
(547)
(573)
(580)
(588)
(751)
(731)
(727)
(564)
(788)
(1 101)
(1 446)
(1 938)
(2 122)
(2 220)
(2 313)
(2 225)
(2 336)
(2 333)
(3 455)
(2 180)
(3 182)
(3 063)
(2 172)
(2 443)
(2 738)
(3 058)
(3 023)
(2 975)
(2 867)
(2 764)
(2 584)
(2 480)
Total Other Income
(372)
(382)
(423)
(441)
(452)
(472)
(470)
(483)
(526)
(514)
(540)
(564)
(593)
(449)
(455)
(453)
(617)
(621)
(668)
(728)
(789)
(853)
(860)
(877)
(885)
(898)
(940)
(1 435)
(1 006)
(1 487)
(1 494)
(1 158)
(1 356)
(1 603)
(1 844)
(1 968)
(2 049)
(2 104)
(2 137)
(2 136)
(2 163)
Pre-Tax Income
2 191
N/A
2 268
+4%
2 353
+4%
2 471
+5%
2 554
+3%
2 650
+4%
2 567
-3%
2 634
+3%
2 639
+0%
2 696
+2%
2 867
+6%
2 954
+3%
3 073
+4%
3 058
0%
3 122
+2%
3 196
+2%
3 238
+1%
3 308
+2%
3 101
-6%
3 024
-2%
2 435
-19%
2 284
-6%
2 321
+2%
2 075
-11%
2 465
+19%
2 617
+6%
2 951
+13%
5 152
+75%
3 748
-27%
5 809
+55%
6 081
+5%
4 691
-23%
4 950
+6%
5 475
+11%
6 437
+18%
7 278
+13%
8 722
+20%
9 425
+8%
9 902
+5%
10 510
+6%
11 070
+5%
Net Income
Tax Provision
(482)
(548)
(619)
(708)
(792)
(839)
(826)
(848)
(850)
(879)
(948)
(991)
(1 063)
(1 061)
(1 090)
(1 121)
(1 120)
(1 146)
(1 080)
(1 061)
(848)
(794)
(792)
(746)
(928)
(975)
(1 052)
(1 691)
(1 073)
(1 718)
(1 826)
(1 402)
(1 469)
(1 636)
(1 932)
(2 201)
(2 546)
(2 742)
(2 867)
(3 007)
(3 176)
Income from Continuing Operations
1 709
1 720
1 734
1 763
1 762
1 810
1 740
1 786
1 790
1 818
1 920
1 963
2 010
1 997
2 032
2 075
2 117
2 161
2 020
1 961
1 586
1 489
1 529
1 329
1 537
1 642
1 900
3 461
2 674
4 092
4 255
3 288
3 480
3 839
4 505
5 076
6 176
6 683
7 035
7 503
7 894
Income to Minority Interest
(63)
(58)
(59)
(55)
(54)
(60)
(47)
(58)
(50)
(51)
(68)
(60)
(57)
(48)
(33)
(23)
(38)
(41)
(32)
(12)
51
76
73
76
29
27
(8)
(74)
(85)
(136)
(138)
(97)
(60)
(75)
(99)
(131)
(179)
(197)
(199)
(214)
(249)
Net Income (Common)
1 645
N/A
1 662
+1%
1 675
+1%
1 708
+2%
1 709
+0%
1 750
+2%
1 694
-3%
1 729
+2%
1 740
+1%
1 768
+2%
1 852
+5%
1 903
+3%
1 953
+3%
1 950
0%
2 000
+3%
2 054
+3%
2 079
+1%
2 121
+2%
1 988
-6%
1 948
-2%
1 638
-16%
1 565
-4%
1 602
+2%
1 405
-12%
1 566
+11%
1 669
+7%
1 892
+13%
3 387
+79%
2 589
-24%
3 955
+53%
4 117
+4%
3 191
-22%
3 420
+7%
3 764
+10%
4 406
+17%
4 945
+12%
5 997
+21%
6 486
+8%
6 836
+5%
7 289
+7%
7 645
+5%
EPS (Diluted)
1.71
N/A
1.72
+1%
1.74
+1%
1.77
+2%
1.77
N/A
1.82
+3%
1.73
-5%
1.8
+4%
1.8
N/A
1.84
+2%
1.93
+5%
1.98
+3%
2.03
+3%
2.03
N/A
2.08
+2%
2.13
+2%
2.16
+1%
2.2
+2%
2.06
-6%
2.02
-2%
1.7
-16%
1.62
-5%
1.66
+2%
1.46
-12%
1.63
+12%
1.74
+7%
1.97
+13%
3.54
+80%
2.71
-23%
4.14
+53%
4.31
+4%
3.34
-23%
3.57
+7%
3.92
+10%
4.58
+17%
5.14
+12%
6.27
+22%
6.75
+8%
7.11
+5%
7.58
+7%
7.97
+5%

See Also

Summary
CHDRAUIB intrinsic value, competitors valuation, and company profile.
DCF Valuation
CHDRAUIB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CHDRAUIB stock valuation using valuation multiples.
Wall Street Estimates
CHDRAUIB 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
CHDRAUIB 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
Join more than 133,700+ 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 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.