Also trades as: MHSDF (OTC) · $vol 0M

MX$51.83 ($2.85)

+1.02 (+2.01%)

Weekly Expected Move ±2.8%

MX$48 MX$49 MX$51 MX$52 MX$53

MEX · Communication Services · Telecommunications Services · Tech Score Sell · Power 40 · MX$45.0B mcap · 849M float · 0.114% daily turnover

Revenue

$35.4B +7.9% ▲

5Y CAGR: +9.6%

Gross Profit

$25.8B +9.0% ▲

5Y CAGR: +16.0%

Operating Income

$6.4B +3.0% ▲

5Y CAGR: +0.1%

Net Income

$192M -92.0% ▼

5Y CAGR: -46.4%

EPS (Diluted)

$1.76 -36.9% ▼

5Y CAGR: -19.0%

EBITDA

$16.3B +10.6% ▲

5Y CAGR: +7.9%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$24.6B	$27.2B	$29.9B	$32.8B	$35.4B
YoY Growth	+10.1%	+10.2%	+10.0%	+9.9%	+7.9%
Cost of Revenue	$11.3B	$13.0B	$15.2B	$9.2B	$9.6B
Gross Profit	$13.4B	$14.1B	$14.7B	$23.7B	$25.8B
Gross Margin	54.3%	52.0%	49.1%	72.1%	72.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.4B	$1.8B	$2.2B	$17.5B	$19.4B
Operating Expenses	$6.4B	$7.4B	$8.5B	$17.4B	$19.4B
Operating Income	$6.9B	$6.6B	$6.2B	$6.3B	$6.4B
Operating Margin	27.9%	24.2%	20.7%	19.1%	18.2%
Interest Expense	$609M	$1.4B	$2.2B	$3.1B	$2.7B
Income Before Tax	$5.5B	$5.3B	$4.3B	$3.7B	$4.3B
Tax Expense	$1.9B	$1.5B	$1.3B	$1.1B	$1.3B
Net Income	$3.5B	$3.6B	$2.8B	$2.4B	$192M
Net Margin	14.1%	13.2%	9.5%	7.3%	0.5%
EPS (Diluted)	$4.04	$4.16	$3.31	$2.79	$1.76
EBITDA	$11.4B	$12.9B	$13.7B	$14.7B	$16.3B
Shares Outstanding	861M	861M	858M	858M	858M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$8.1B	$8.2B	$8.5B	$8.6B	$8.7B	$9.2B	$9.4B	$9.3B
Cost of Revenue	$2.3B	$2.3B	$2.3B	$2.3B	$2.4B	$2.5B	$2.5B	$2.5B
Gross Profit	$5.8B	$5.9B	$6.2B	$6.3B	$6.3B	$6.7B	$6.9B	$6.8B
Gross Margin	71.4%	71.8%	72.6%	73.6%	72.3%	73.1%	73.5%	72.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$4.2B	$4.5B	$4.7B	$4.6B	$4.7B	$5.1B	$5.1B	$5.2B
Operating Expenses	$4.2B	$4.4B	$4.7B	$4.6B	$4.6B	$5.2B	$5.0B	$5.1B
Operating Income	$1.6B	$1.5B	$1.5B	$1.7B	$1.7B	$1.6B	$1.8B	$1.7B
Operating Margin	19.5%	18.0%	17.6%	20.0%	19.0%	17.0%	19.6%	17.8%
Interest Expense	$726M	$741M	$792M	$694M	$665M	$645M	$590M	$0
Income Before Tax	$914M	$786M	$809M	$1.1B	$1.2B	$1.1B	$1.3B	$1.2B
Tax Expense	$274M	$228M	$243M	$332M	$353M	$327M	$383M	$380M
Net Income	$571M	$500M	$524M	$723M	$768M	$43M	$841M	$834M
Net Margin	7.0%	6.1%	6.2%	8.4%	8.8%	0.5%	9.0%	9.0%
EPS (Diluted)	$0.37	$0.58	$0.61	$0.45	$0.48	$0.44	$0.52	$1.00
EBITDA	$3.3B	$3.7B	$3.4B	$4.2B	$4.1B	$4.0B	$4.5B	$4.2B
Shares Outstanding	859M	859M	859M	859M	858M	858M	858M	834M

MEGACPO.MX MEX