Fomento Económico Mexicano, S.A.B. de C.V. (BMV:FEMSA.UBD)
Mexico · Delayed Price · Currency is MXN 236.93
+2.80 (1.20%)
Oct 30, 2026, 1:59 PM CST
BMV:FEMSA.UBD Income Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 888,163 | 834,390 | 775,551 | 699,640 | 595,543 | 504,122 |
Other Revenue | 6,564 | 6,564 | 6,034 | 3,052 | 1,465 | 1,338 |
| 894,727 | 840,954 | 781,585 | 702,692 | 597,008 | 505,460 | |
Revenue Growth | 7.85% | 7.60% | 11.23% | 17.70% | 18.11% | 2.53% |
Cost of Revenue | 532,450 | 499,378 | 460,072 | 423,185 | 355,490 | 299,276 |
Gross Profit | 362,277 | 341,576 | 321,513 | 279,507 | 241,518 | 206,184 |
Selling, General & Admin | 286,316 | 269,384 | 251,638 | 221,629 | 177,775 | 152,468 |
Other Operating Expenses | -8,879 | 3,629 | 5,489 | 3,428 | 1,008 | 1,324 |
Operating Expenses | 277,438 | 273,013 | 257,127 | 225,057 | 178,783 | 153,792 |
Operating Income | 84,839 | 68,563 | 64,386 | 54,450 | 62,735 | 52,392 |
Interest Expense | -17,992 | -16,982 | -16,052 | -15,396 | -13,918 | -14,474 |
Interest & Investment Income | 5,461 | 7,494 | 10,764 | 19,662 | 3,895 | 4,710 |
Earnings From Equity Investments | -502.49 | -1,498 | -993 | -406 | 99 | -10 |
Currency Exchange Gain (Loss) | -745.53 | -5,684 | 12,095 | -9,034 | -3,572 | 1,237 |
Other Non Operating Income (Expenses) | -3,302 | -1,220 | -3,475 | 2,336 | -1,652 | -474 |
EBT Excluding Unusual Items | 67,758 | 50,673 | 66,725 | 51,612 | 47,587 | 43,381 |
Merger & Restructuring Charges | -47 | -47 | -41 | - | -210 | -112 |
Gain (Loss) on Sale of Investments | - | - | 214 | 415 | - | - |
Gain (Loss) on Sale of Assets | -725 | -725 | -779 | 407 | -88 | 610 |
Asset Writedown | - | - | -2,801 | -1,248 | -833 | -1,427 |
Other Unusual Items | -340 | -340 | 821 | 5,945 | 75 | 496 |
Pretax Income | 68,424 | 51,339 | 65,554 | 57,410 | 46,595 | 42,980 |
Income Tax Expense | 20,661 | 19,860 | 25,433 | 12,971 | 13,275 | 13,566 |
Earnings From Continuing Operations | 47,763 | 31,479 | 40,121 | 44,439 | 33,320 | 29,414 |
Earnings From Discontinued Operations | 2,387 | 1,574 | 115 | 32,238 | 1,423 | 8,264 |
Net Income to Company | 50,150 | 33,053 | 40,236 | 76,677 | 34,743 | 37,678 |
Minority Interest in Earnings | -14,438 | -13,622 | -13,501 | -10,988 | -10,834 | -9,183 |
Net Income | 35,712 | 19,431 | 26,735 | 65,689 | 23,909 | 28,495 |
Net Income to Common | 35,712 | 19,431 | 26,735 | 65,689 | 23,909 | 28,495 |
Net Income Growth | 119.26% | -27.32% | -59.30% | 174.75% | -16.09% | - |
Shares Outstanding (Basic) | 3,386 | 3,469 | 3,578 | 3,578 | 3,578 | 3,578 |
Shares Outstanding (Diluted) | 3,386 | 3,469 | 3,578 | 3,578 | 3,578 | 3,578 |
Shares Change | -2.42% | -3.04% | - | - | - | - |
EPS (Basic) | 10.55 | 5.60 | 7.47 | 18.36 | 6.68 | 7.96 |
EPS (Diluted) | 10.55 | 5.60 | 7.47 | 18.36 | 6.68 | 7.96 |
EPS Growth | 124.69% | -25.04% | -59.30% | 174.75% | -16.09% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 75,762 | 32,578 | 28,805 | 14,865 | 43,222 | 55,518 |
Free Cash Flow Per Share | 22.38 | 9.39 | 8.05 | 4.15 | 12.08 | 15.52 |
Dividend Per Share | - | - | 4.583 | 4.397 | 3.664 | 3.400 |
Dividend Growth | - | - | 4.22% | 20.00% | 7.78% | - |
Gross Margin | 40.49% | 40.62% | 41.14% | 39.78% | 40.46% | 40.79% |
Operating Margin | 9.48% | 8.15% | 8.24% | 7.75% | 10.51% | 10.37% |
Profit Margin | 3.99% | 2.31% | 3.42% | 9.35% | 4.00% | 5.64% |
Free Cash Flow Margin | 8.47% | 3.87% | 3.69% | 2.11% | 7.24% | 10.98% |
EBITDA | 101,403 | 95,698 | 87,504 | 86,948 | 91,950 | 69,946 |
EBITDA Margin | 11.33% | 11.38% | 11.20% | 12.37% | 15.40% | 13.84% |
D&A For EBITDA | 16,564 | 27,135 | 23,118 | 32,498 | 29,215 | 17,554 |
EBIT | 84,839 | 68,563 | 64,386 | 54,450 | 62,735 | 52,392 |
EBIT Margin | 9.48% | 8.15% | 8.24% | 7.75% | 10.51% | 10.37% |
Effective Tax Rate | 30.20% | 38.68% | 38.80% | 22.59% | 28.49% | 31.56% |
Revenue as Reported | 840,954 | 840,954 | 781,585 | 702,692 | 597,008 | 505,460 |
Advertising Expenses | - | 8,525 | 7,286 | 6,778 | 5,768 | 7,586 |