Detailed financial statements for Corporación Inmobiliaria Vesta, S.A.B. de C.V. (VTMX): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Corporación Inmobiliaria Vesta, S.A.B. de C.V., along with its affiliated companies, engages in the full lifecycle of industrial real estate and logistics centers across Mexico, including their acquisition, construction, administration, operation, and leasing. The firm was established in 1998 and its principal office is situated in Mexico City.
Analysis Summary
Corporación Inmobiliaria Vesta, S.A.B. de C.V. reported revenue of $291.0M in the most recent fiscal year, growing at a 5-year CAGR of 14.2%. Net income reached $242.7M, with a 29.4% 5-year CAGR.
Trailing-twelve-month margins: gross margin 88.7%, operating margin 76.8%, net margin 130.4%. Free cash flow grew at 10.1% CAGR over 5 years.
At the current price of $32.59, VTMX trades at a P/E of 6.93 and an ROE of 8.83%. Market capitalisation stands at $2.8B.
Balance sheet quality for VTMX: current ratio of 162.9, net debt of $940.6M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is below average: free cash flow of $161.0M represents 66% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $90.5M | $109.4M | $132.7M | $144.4M | $149.9M | $160.8M | $178.0M | $214.5M | $251.3M | $291.0M |
| Cost of Revenue | $4.4M | $5.0M | $5.7M | $8.1M | $10.2M | $10.7M | $11.4M | $18.2M | $25.9M | $31.8M |
| Gross Profit | $86.1M | $104.4M | $127.0M | $136.2M | $139.7M | $150.1M | $166.6M | $196.2M | $225.4M | $259.1M |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $3.9M | $4.4M | $5.2M | $4.3M | $17.2M | $2.5M | $2.8M | $30.1M | $34.2M | 0 |
| Operating Expenses | $10.7M | $13.6M | $16.6M | $19.1M | $139.7M | $21.4M | $24.3M | $196.2M | $32.6M | $35.7M |
| Operating Income | $100.1M | $177.2M | $163.2M | $224.4M | 0 | $128.7M | $142.3M | $182.7M | $192.8M | $223.5M |
| EBITDA | $120.3M | $177.6M | $163.8M | $225.9M | $168.0M | $302.3M | $339.7M | $429.5M | $469.9M | $292.9M |
| Interest Expense | $19.9M | $19.7M | $35.2M | $39.2M | $39.1M | $50.3M | $46.4M | $46.3M | $44.1M | $56.4M |
| Pre-tax Income | $100.1M | $157.6M | $128.0M | $185.2M | $127.5M | $256.0M | $291.8M | $381.6M | $424.4M | $234.7M |
| Income Tax | $55.0M | $31.5M | $35.0M | $50.6M | $60.5M | $82.1M | $48.2M | $65.0M | $202.0M | -$8.0M |
| Net Income | $45.1M | $126.0M | $93.1M | $134.6M | $67.0M | $173.9M | $243.6M | $316.6M | $222.4M | $242.7M |
| EPS | $0.72 | $2.10 | $1.60 | $2.30 | $1.20 | $2.70 | $3.60 | $4.20 | $2.60 | $2.90 |
| EPS (Diluted) | $0.72 | $2.10 | $1.60 | $2.30 | $1.20 | $2.60 | $3.50 | $4.10 | $2.50 | $2.80 |
| Shares Outstanding (Diluted) | $63.0M | $61.0M | $60.0M | $58.7M | $57.4M | $69.3M | $69.4M | $76.9M | $88.3M | $86.1M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $73.7M | $79.7M | $76.7M | $84.1M |
| Gross Profit | $64.3M | $70.4M | $69.3M | $74.3M |
| Operating Income | $56.5M | $60.1M | $59.5M | $64.2M |
| EBITDA | $53.0M | $120.8M | $60.0M | $116.5M |
| Net Income | $25.0M | $174.5M | $101.0M | $101.6M |
| EPS | $0.30 | $2.10 | $1.20 | $1.20 |
| EPS (Diluted) | $0.30 | $2.00 | $1.20 | $1.10 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $48.1M | $90.4M | $64.4M | $75.0M | $119.7M | $452.8M | $139.1M | $501.1M | $184.1M | $336.9M |
| Short-term Investments | $613,015 | $677,828 | $724,399 | $804,967 | $684,936 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $28.8M | 0 | $34.5M | $18.6M | $21.2M | $28.4M | $45.3M | $44.3M | $58.3M | $58.0M |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | $19.4M | 0 | 0 |
| Total Current Assets | $80.2M | $123.9M | $100.2M | $95.8M | $142.9M | $481.7M | $202.2M | $566.4M | $242.4M | $394.9M |
| Property, Plant & Equipment | $2.0M | $1.9M | $2.5M | $4.2M | $3.5M | $3.5M | $2.9M | $3.4M | $3.70B | $3.7M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $1.50B | $1.83B | $1.99B | $2.09B | $2.25B | $2.76B | $2.95B | $3.79B | $3.96B | $4.54B |
| Accounts Payable | $1.8M | $4.1M | $2.8M | $2.5M | $1.8M | $3.0M | $16.6M | $13.2M | 0 | 0 |
| Short-term Debt | 0 | 0 | $4.5M | $794,905 | $1.9M | $2.9M | $4.6M | $69.6M | $50.3M | $2.4M |
| Total Current Liabilities | $5.9M | $12.0M | $16.7M | $12.7M | $28.5M | $67.2M | $67.9M | $147.6M | $90.8M | $2.4M |
| Long-term Debt | $340.9M | $582.0M | $695.3M | $713.6M | $837.8M | $930.7M | $925.9M | $845.6M | $797.1M | $1.27B |
| Total Liabilities | $541.4M | $809.8M | $940.4M | $982.6M | $1.15B | $1.31B | $1.31B | $1.31B | $1.36B | $1.79B |
| Retained Earnings | $201.8M | $288.7M | $333.8M | $416.2M | $429.0M | $547.2M | $733.4M | $989.7M | $1.15B | $1.32B |
| Total Equity | $959.4M | $1.02B | $1.05B | $1.11B | $1.11B | $1.45B | $1.64B | $2.49B | $2.60B | $2.75B |
| Total Debt | $340.9M | $582.0M | $699.8M | $715.6M | $840.5M | $934.9M | $932.0M | $916.1M | $847.5M | $1.28B |
| Net Debt | $292.2M | $490.9M | $634.6M | $639.8M | $720.1M | $482.1M | $792.9M | $415.0M | $663.4M | $940.6M |
| Working Capital | $74.3M | $111.9M | $83.5M | $83.1M | $114.4M | $414.5M | $134.3M | $418.9M | $151.6M | $392.4M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $587.1M | $336.9M | $206.1M | $404.2M |
| Total Assets | $4.60B | $4.54B | $4.51B | $4.84B |
| Total Liabilities | $2.03B | $1.79B | $1.66B | $1.69B |
| Total Equity | $2.57B | $2.75B | $2.86B | $3.15B |
| Total Debt | $1.45B | $1.28B | $1.18B | $1.18B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $100.1M | $157.6M | $128.0M | $185.2M | $127.5M | $256.0M | $291.8M | $381.6M | $222.4M | $242.7M |
| Depreciation & Amortization | $322,627 | $356,727 | $573,177 | $1.5M | $1.5M | $1.6M | $1.5M | $1.6M | $1.4M | $1.7M |
| Stock-based Compensation | $860,125 | $1.5M | $1.9M | $2.8M | $3.7M | $5.6M | $6.7M | $8.0M | 0 | 0 |
| Change in Working Capital | -$6.5M | -$7.6M | -$13.4M | -$3.0M | -$1.8M | -$1.6M | -$41.5M | $6.0M | -$1.1M | $1.7M |
| Operating Cash Flow | $68.3M | $82.2M | $87.3M | $103.3M | $100.6M | $107.2M | $57.7M | $144.8M | $87.3M | $161.9M |
| Capital Expenditure | -$716,203 | -$260,314 | -$1.2M | -$1.6M | -$822,218 | -$219,143 | -$219,884 | -$2.1M | -$595,000 | -$840,068 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | -$11.7M | -$27.0M | -$11.3M | -$27.9M | -$14.8M | 0 | -$15.6M | 0 | -$44.0M | -$36.5M |
| Dividends Paid | -$28.8M | -$39.1M | -$48.0M | -$39.4M | -$54.0M | -$55.4M | -$57.0M | -$59.5M | -$63.4M | -$68.5M |
| Free Cash Flow | $67.6M | $81.9M | $86.1M | $101.7M | $99.8M | $106.9M | $57.5M | $142.7M | $86.7M | $161.0M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | $49.9M | $42.9M | $27.0M | $32.2M |
| Capital Expenditure | $14 | -$364,697 | -$15.7M | -$498,366 |
| Free Cash Flow | $49.9M | $42.5M | $11.3M | $31.7M |
| Dividends Paid | -$17.4M | -$17.5M | -$17.4M | -$18.6M |
| Stock-based Compensation | 0 | 0 | $3.3M | 0 |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +20.9% | +21.2% | +8.8% | +3.8% | +7.3% | +10.7% | +20.5% | +17.2% | +15.8% | |
| Net Income Growth (YoY) | +179.6% | -26.2% | +44.6% | -50.3% | +159.8% | +40.1% | +30.0% | -29.8% | +9.1% | |
| EPS Growth (YoY) | +191.7% | -23.8% | +43.7% | -47.8% | +125.0% | +33.3% | +16.7% | -38.1% | +11.5% | |
| Shares Change (YoY) | -3.2% | -1.6% | -2.1% | -2.3% | +20.8% | +0.2% | +10.7% | +14.9% | -2.5% | |
| FCF Growth (YoY) | +21.2% | +5.1% | +18.2% | -2.0% | +7.2% | -46.2% | +148.2% | -39.3% | +85.8% | |
| Gross Margin | 95.2% | 95.4% | 95.7% | 94.4% | 93.2% | 93.3% | 93.6% | 91.5% | 89.7% | 89.1% |
| Operating Margin | 110.6% | 162.0% | 123.0% | 155.4% | 0.0% | 80.0% | 80.0% | 85.2% | 76.7% | 76.8% |
| EBITDA Margin | 132.9% | 162.3% | 123.4% | 156.4% | 112.1% | 188.0% | 190.8% | 200.3% | 187.0% | 100.6% |
| Net Margin | 49.8% | 115.2% | 70.1% | 93.2% | 44.7% | 108.2% | 136.8% | 147.6% | 88.5% | 83.4% |
| FCF Margin | 74.6% | 74.8% | 64.9% | 70.5% | 66.6% | 66.5% | 32.3% | 66.5% | 34.5% | 55.3% |
| Effective Tax Rate | 55.0% | 20.0% | 27.3% | 27.3% | 47.5% | 32.1% | 16.5% | 17.0% | 47.6% | -3.4% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $1.07 | $1.34 | $1.43 | $1.73 | $1.74 | $1.54 | $0.83 | $1.86 | $0.98 | $1.87 |
| Dividends Per Share | $0.46 | $0.64 | $0.80 | $0.67 | $0.94 | $0.80 | $0.82 | $0.77 | $0.72 | $0.80 |
| Shares Outstanding (Basic) | $63.0M | $61.0M | $59.7M | $58.2M | $56.7M | $68.4M | $68.3M | $75.7M | $87.1M | $84.9M |
What to look at in Reit companies
- FFO / Share (Positive growth) — REIT 'true EPS' — net income + depreciation.
- Dividend coverage (FFO/div) (>=1.1x) — FFO must cover the dividend with margin.
- Net Debt / EBITDA (<=6x) — NAREIT benchmark. Normalises leverage by cash generation.
- Debt / Assets (40-60%) — REITs use a lot of debt by design. >65% fragile when rates rise.
- FFO Payout (proxy) (<80%) — Dividends / Operating CF. Quality REITs retain >20% to grow.
- P/FFO (15-20x) — REIT P/E equivalent. Healthy typical range.
Profitability
| Return on Equity | 8.83% |
| Return on Invested Capital | 4.92% |
| Return on Assets | 5.34% |
| Gross Margin | 88.71% |
| Operating Margin | 76.85% |
| Net Margin | 130.41% |
Financial Health
| Debt / Equity | 0.37 |
| Current Ratio | 4.26 |
| Piotroski F-Score | 6 |
| Altman Z-Score | 1.60 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 44.75 | 15.34 | 20.14 | 14.01 | 26.85 | 11.93 | 8.95 | 9.22 | 9.85 | 10.51 |
| P/B | 2.12 | 1.92 | 1.83 | 1.69 | 1.65 | 1.52 | 1.34 | 1.18 | 0.86 | 0.94 |
| P/S | 22.44 | 17.96 | 14.51 | 12.98 | 12.18 | 13.72 | 12.35 | 13.67 | 8.88 | 8.90 |
| Gross Margin | 95.2% | 95.4% | 95.7% | 94.4% | 93.2% | 93.3% | 93.6% | 91.5% | 89.7% | 89.1% |
| Operating Margin | 110.6% | 162.0% | 123.0% | 155.4% | 0.0% | 80.0% | 80.0% | 85.2% | 76.7% | 76.8% |
| Net Margin | 49.8% | 115.2% | 70.1% | 93.2% | 44.7% | 108.2% | 136.8% | 147.6% | 88.5% | 83.4% |
Related companies: ACRE · ARL · DOUG · MITT · MRNO · NEN
Explore sector: Real Estate · Real Estate - Development
More sections of VTMX: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks