Valuation Tesco PLC Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 06/08/2026			5-day change	1st Jan Change
110.89 ^MXN	+1.00%		0.00%	+73.62%

08-18	Diageo sheds nearly 2,000 jobs as 'Drastic Dave' leads overhaul	RE
08-18	UK grocery inflation eases further, says Worldpanel	RE

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	21,946	18,535	19,429	25,462	30,544	27,942	-	-
Change	-	-15.54%	4.83%	31.05%	19.96%	-8.52%	-	-
Enterprise Value (EV) ¹	32,462	29,028	29,193	34,916	41,107	38,487	38,289	38,189
Change	-	-10.58%	0.57%	19.6%	17.73%	-6.38%	-0.51%	-0.26%
P/E	14.8x	25.3x	11.4x	16.2x	17.7x	14.7x	13.4x	12.3x
PBR	1.42x	1.52x	1.71x	2.23x	2.73x	2.46x	2.36x	2.26x
PEG	-	-0.5x	0x	-3.9x	1.2x	1.2x	1.34x	1.32x
Capitalization / Revenue	0.36x	0.28x	0.28x	0.36x	0.41x	0.37x	0.36x	0.35x
EV / Revenue	0.53x	0.44x	0.43x	0.5x	0.56x	0.51x	0.5x	0.48x
EV / EBITDA	7.15x	6.7x	6.42x	7.24x	8.21x	7.54x	7.21x	6.95x
EV / EBIT	11.5x	11x	10.3x	11.2x	12.9x	11.8x	11.2x	10.8x
EV / FCF	11.6x	10.6x	11.9x	25.2x	18.4x	20.2x	19x	17.4x
FCF Yield	8.65%	9.48%	8.4%	3.96%	5.45%	4.95%	5.26%	5.73%
Dividend per Share ²	0.109	0.109	0.121	0.137	0.145	0.157	0.1713	0.1858
Rate of return	3.76%	4.27%	4.34%	3.6%	3.02%	3.5%	3.82%	4.14%
EPS ²	0.1964	0.1008	0.2453	0.2351	0.271	0.3043	0.3347	0.366
Distribution rate	55.5%	108%	49.3%	58.3%	53.5%	51.6%	51.2%	50.8%
Net sales ¹	61,344	65,762	68,187	69,916	73,712	74,999	77,069	78,982
EBITDA ¹	4,543	4,330	4,544	4,825	5,007	5,103	5,308	5,493
EBIT ¹	2,825	2,630	2,821	3,128	3,194	3,252	3,405	3,551
Net income ¹	1,481	745	1,736	1,626	1,787	1,948	2,105	2,267
Net Debt ¹	10,516	10,493	9,764	9,454	10,563	10,544	10,347	10,247
Reference price ²	2.898	2.550	2.788	3.802	4.806	4.484	4.484	4.484
Nbr of stocks (in thousands)	7,574,218	7,268,607	6,968,930	6,696,942	6,355,483	6,231,580	-	-
Announcement Date	4/13/22 A	4/13/23 A	4/10/24 A	4/10/25 A	4/16/26 A	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALMART INC.	39.81x	1.28x	19.68x	0.87%	917B
LOBLAW COMPANIES LIMITED	23.51x	1.13x	9.84x	1.01%	50.55B
SYSCO CORPORATION	20.5x	0.6x	11.48x	2.63%	39.22B
TESCO PLC	14.66x	0.51x	7.51x	3.52%	37.64B
KROGER CO. (THE)	11.15x	0.33x	5.98x	2.62%	34.52B
WOOLWORTHS GROUP LIMITED	45.74x	0.89x	10.48x	2.39%	34.21B
AHOLD DELHAIZE N.V.	11.86x	0.46x	5.82x	3.96%	32.21B
GEORGE WESTON LIMITED	20.21x	0.76x	6.28x	1.28%	26.45B
AEON CO., LTD.	50.19x	0.61x	10.35x	1.08%	23.44B
Average	26.40x	0.73x	9.71x	2.15%	132.78B
Weighted average by Cap.	36.05x	1.14x	17.10x	1.2%