10 Year Financial Data of Fomento Economico Mexicano SAB de CV (FMX)

100.51 (1y: +21%)

Market Cap	182.77 B	P/E(ttm)	58.90
Enterprise Value	182.76 B	P/B	14.70

FMX- NYSE (USA)
Fomento Economico Mexicano SAB de CV

Currently 4/5

Business Predictability Rank: 4-Star (On Watch)
Back Testing Results:
Average gain of all 4-Star stocks: 9.8% per year.
% of Stocks that are in still loss if held for 10yrs: 8%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$100.51

3 Severe Warning Signs 3 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	12.4	5.1	-34.5
EBITDA Growth (%)	8.1	0.9	-33.6
Free Cash Flow Growth (%)	9.8	-14.5	-75.8
Book Value Growth (%)	20	20.7	-90.9

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	3.35	4.14	4.33	4.94	5.71	7.39	8.66	7.46	8.93	9.31	29.98	21.30	23.28	2.62	2.19	1.89
EBITDA per Share	0.76	0.88	0.91	0.98	0.95	1.35	1.59	1.23	1.47	1.47	3.71	2.07	2.61	0.32	0.61	0.17
Free Cashflow per Share	0.21	0.52	0.41	0.43	0.45	0.98	0.91	0.79	0.49	0.61	0.52	--	--	--	0.52	--
Earnings per Share ($)	0.14	0.26	0.23	0.26	0.33	0.26	0.66	1.77	0.67	0.81	1.71	1.05	1.06	0.21	0.33	0.11
Dividends Per Share	0.10	0.14	0.17	0.23	0.34	0.38	0.39	0.60	1.06	1.44	1.44	--	0.72	--	0.72	--
Book Value per Share	1.25	1.56	1.96	2.12	2.51	3.03	3.59	5.16	5.87	6.06	6.54	71.79	75.23	8.70	5.23	6.54
Month End Stock Price	12.29	17.54	24.17	38.59	38.17	30.13	47.88	55.92	69.71	101	114	82.27	89.25	91.98	101	114
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	10.90	16.50	11.60	12.20	13.20	13.50	12.10	34.30	11.30	13.30	5.20	5.20	8.00	9.60	25.20	5.20
Return on Assets %	3.00	4.80	4.40	4.60	5.10	5.00	4.70	18.00	5.50	7.00	3.60	3.60	6.00	6.80	13.20	3.60
Return on Capital - Joel Greenblatt %	24.20	27.10	30.10	31.70	30.90	33.70	35.50	36.40	34.90	31.50	28.00	31.20	35.60	37.60	44.00	28.00
Debt to Equity	1.35	1.30	0.72	0.74	0.62	0.64	0.54	0.22	0.22	0.24	0.18	0.14	0.14	0.14	0.24	0.18

Gross Margin %	48.10	46.80	46.80	46.30	46.10	46.20	46.10	41.80	41.90	42.50	41.40	40.80	41.90	42.60	44.30	41.40
Operating Margin %	16.00	14.60	14.80	13.80	13.30	13.50	13.70	13.30	13.30	12.40	9.10	9.70	11.20	12.40	15.90	9.10
Net Margin %	4.10	6.20	5.30	5.20	5.80	5.50	5.00	23.70	7.50	8.70	4.60	4.30	6.50	7.90	14.90	4.60

Days Sales Outstanding	20.60	17.50	18.00	23.60	27.40	29.80	28.00	25.70	24.80	26.20	14.80	14.60	13.60	14.80	23.90	14.80
Days Inventory	63.70	58.50	50.00	43.60	45.90	52.80	51.10	42.30	44.50	43.50	40.20	40.50	38.30	39.30	41.00	40.20
Inventory Turnover	5.70	6.20	7.30	8.40	8.00	6.90	7.10	8.60	8.20	8.40	0.20	0.20	0.20	0.20	0.20	0.20

Debt to Revenue	0.51	0.49	0.33	0.32	0.27	0.26	0.22	0.15	0.15	0.16	0.62	0.46	0.46	0.45	0.57	0.62
COGS to Revenue	0.52	0.53	0.53	0.54	0.54	0.54	0.54	0.58	0.58	0.57	0.59	0.59	0.58	0.57	0.56	0.59
Inventory to Revenue	0.09	0.09	0.07	0.06	0.07	0.08	0.08	0.07	0.07	0.07	0.26	0.26	0.24	0.25	0.25	0.26
Interest Exp. to Revenue %	-2.43	-3.43	-3.67	-2.64	-2.58	-2.58	-2.35	-1.27	-0.95	-0.72	-0.85	-0.82	-0.64	-0.65	-0.78	-0.85

Asset Turnover	0.73	0.78	0.84	0.87	0.89	0.91	0.93	0.76	0.74	0.81	0.20	0.21	0.22	0.22	0.22	0.20
Buyback Ratio	--	--	-1,220	--	--	--	--	--	--	--	--	--	--	--	--	--
Dividend Payout Ratio	9.35	6.94	9.70	11.21	13.15	11.80	11.31	4.34	20.17	22.59	--	--	6.00	--	27.88	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	5,963	7,397	8,297	9,943	11,569	13,220	15,502	13,352	15,975	18,750	18,930	4,229	4,688	4,695	5,124	4,422
Cost of Goods Sold	3,093	3,934	4,416	5,343	6,277	7,112	8,355	7,768	9,285	10,780	10,863	2,503	2,722	2,695	2,854	2,592
Gross Profit	2,869	3,463	3,881	4,600	5,329	6,107	7,147	5,584	6,690	7,970	8,067	1,726	1,966	2,000	2,271	1,830

Selling, General, &Admin. Expense	1,920	2,381	2,656	3,233	3,790	4,323	5,022	3,811	4,574	5,636	5,716	1,322	1,432	1,424	1,453	1,406
Earnings Before DDA	1,353	1,574	1,751	1,967	1,928	2,420	2,840	2,205	2,631	2,955	2,945	410	526	581	1,435	403

Depreciation, Depletion and Amortization	401	492	526	600	388	635	715	433	515	621	621	--	--	--	621	--

Operating Income	952	1,081	1,225	1,367	1,540	1,785	2,125	1,773	2,117	2,334	2,324	410	526	581	814	403
Interest Income/Expense	-145	-253	-305	-262	-298	-341	-364	-170	-152	-136	-138	-34.46	-30.06	-30.68	-40.13	-37.37
Net Income	243	459	436	521	670	730	780	3,167	1,191	1,629	1,650	182	307	372	766	206

Earnings per Share ($)	0.14	0.26	0.23	0.26	0.33	0.26	0.66	1.77	0.67	0.81	1.71	1.05	1.06	0.21	0.33	0.11
Total Shares Outstanding	1,779	1,785	1,915	2,011	2,027	1,789	1,789	1,789	1,789	2,014	2,336	199	201	1,789	2,336	2,336
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	608	537	640	624	823	717	1,388	2,137	2,176	2,999	2,270	2,144	2,163	2,363	2,999	2,270
Accounts Receivable	337	355	409	643	867	1,079	1,190	940	1,085	1,346	720	677	703	763	1,346	720
Inventory	540	631	605	639	789	1,028	1,169	901	1,132	1,286	1,145	1,114	1,144	1,164	1,286	1,145
Other Current Assets	660	616	723	668	913	907	1,417	2,040	2,252	3,068	2,897	2,508	2,633	2,790	3,068	2,897
Total Current Assets	1,584	1,644	1,787	1,998	2,634	3,070	3,885	4,049	4,639	5,937	4,940	4,468	4,650	4,902	5,937	4,940

Property, Plant and Equipment	3,314	3,487	3,515	3,884	4,303	4,833	5,117	3,136	4,202	4,850	4,675	4,224	4,448	4,490	4,850	4,675
Intangible Assets	2,741	3,687	3,846	4,391	4,739	5,138	5,600	4,118	5,634	5,342	5,199	4,895	5,418	5,341	5,342	5,199
Other Long Term Assets	558	682	753	1,161	1,366	1,518	2,006	6,288	7,138	7,155	7,639	6,538	6,461	6,670	7,155	7,639
Total Assets	8,197	9,500	9,902	11,435	13,042	14,559	16,608	17,591	21,613	23,284	22,453	20,126	20,977	21,403	23,284	22,453

Accounts Payable	228	245	281	277	367	804	2,621	1,981	2,412	2,864	15.50	16.37	16.92	17.47	2,864	15.50
Current Portion of Long-Term Debt	394	750	383	466	737	916	697	260	438	685	658	177	150	131	685	658
Other Current Liabilities	691	855	895	1,249	1,524	1,748	284	160	189	268	3,634	3,224	2,981	3,041	268	3,634
Total Current Liabilities	1,313	1,850	1,559	1,993	2,628	3,469	3,601	2,401	3,039	3,817	4,307	3,417	3,148	3,190	3,817	4,307

Long-Term Debt	2,620	2,857	2,337	2,694	2,412	2,534	2,739	1,747	1,891	2,253	2,094	1,760	2,012	1,986	2,253	2,094
Other Long-Term Liabilities	2,032	2,013	2,245	2,483	2,922	3,140	3,846	4,210	6,173	4,998	769	696	664	657	4,998	769
Total Liabilities	5,965	6,720	6,141	7,170	7,962	9,144	10,185	8,358	11,103	11,069	7,170	5,873	5,824	5,833	11,069	7,170

Common Stock	333	352	389	405	421	--	--	--	--	--	--	--	--	--	--	--
Retained Earnings	1,214	1,495	2,399	2,957	3,668	3,591	4,228	7,183	8,016	10,111	--	--	--	--	10,111	--
Additional Paid-In Capital	947	999	1,619	1,559	1,621	2,038	1,617	1,617	2,035	2,052	--	--	--	--	2,052	--
Total Equity	2,232	2,780	3,761	4,264	5,080	5,415	6,423	9,233	10,510	12,215	15,283	14,253	15,152	15,570	12,215	15,283
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	366	728	641	723	939	--	--	--	--	--	--	--	--	--	--	--
Depreciation, Depletion and Amortization	401	492	526	600	388	635	715	433	515	621	621	--	--	--	621	--
Cash Flow from Others	-71.45	-16.67	-88.53	-53.51	91.03	1,180	1,717	1,056	1,235	1,801	1,801	--	--	--	1,801	--
Cash Flow from Operations	696	1,203	1,079	1,269	1,418	1,815	2,432	1,489	1,750	2,422	2,422	--	--	--	2,422	--

Investment for Property, Plant & Equipement	-316	-267	-286	-411	-500	-54.84	-803	-70.18	-877	-1,203	-1,203	--	--	--	-1,203	--
Cash Flow from Acquisitions	-2,329	-1,161	--	-12.74	-10.31	-286	-56.41	--	-340	-4.64	-4.64	--	--	--	-4.64	--
Cash Flow from Investing	-2,868	-1,691	-509	-1,212	-979	-1,421	-1,246	486	-1,423	-1,152	-1,152	--	--	--	-1,152	--

Net Issuance of Stock	--	--	616	--	--	--	--	--	--	--	--	--	--	--	--	--
Net Issuance of Debt	1,234	559	-911	355	-93.60	146	-17.07	-277	226	643	643	--	--	--	643	--
Cash Flow for Dividends	-83.79	-66.66	-80.18	-110	-150	-162	-177	-300	-521	-723	-723	--	--	--	-723	--
Other Financing	439	-115	-113	-356	-62.69	-468	-412	-328	-249	-189	-189	--	--	--	-189	--
Cash Flow from Financing	1,589	377	-489	-111	-307	-485	-607	-905	-545	-269	-269	--	--	--	-269	--

Net Change in Cash	-582	-111	81.01	-54.36	132	-114	579	1,070	-218	1,001	1,001	--	--	--	1,001	--

Free Cash Flow	380	937	793	858	918	1,760	1,629	1,419	873	1,220	1,220	--	--	--	1,220	--
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.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 gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com 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 GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.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. 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. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles