EN DE

Grupo Rotoplas S.A. (AGUA) Fair Value & Analysis

Industrials · MX · Market cap 6.3B MXN

GR Grupo Rotoplas S.A. AGUA · MX
Price13.21 MXN
Fair Value7.52 MXN
Upside-43.1%
Quality56/100
Watch Grupo Rotoplas S.A. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.4% net margin
Moderate debt · generates free cash flow
Trails peers (5/15)
Narrow moat 29/100
Evidence: High Range 4.20 MXN – 7.52 MXN Share as image

Fair value as of: Jul 12, 2026

From 25 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from 10.57 MXN to 7.52 MXN (−28.9%) since Jun 24, 2026. Share price +1.4% over the past month.

A solid business, but screening 43% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (7.52 MXN). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

30.67 MXN 9.96 MXN Fair Value 7.52 MXN Apr 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 9.96 MXN – 30.67 MXN · fair‑value band 4.20 MXN – 7.52 MXN · the 13.21 MXN price screens above the 7.52 MXN fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Grupo Rotoplas S.A. (AGUA) currently trades at 13.21 MXN, while our model-based Fair Value estimate is 7.52 MXN, implying the stock looks roughly 43.1% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Grupo Rotoplas S.A. generated revenue of 11.1B MXN at a net margin of 0.4%. Revenue grew 1.0% year over year. It earns a return on equity of 0.8%. Net debt stands at 3.7B MXN. Fundamentals as of Jul 12, 2026

Our scenario range runs from 4.20 MXN (bear case) to 7.52 MXN (bull case); at 13.21 MXN, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 32% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at -43%, AGUA screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 15.78 MXN 24.78 MXN 36.75 MXN 80
Residual Income 7.78 MXN 7.17 MXN 4.72 MXN 76
Rev-Margin DCF 9.05 MXN 16.25 MXN 24.26 MXN 74
All 25 models by family
DCF Models
FCF DCF 15.31 MXN 25.23 MXN 39.11 MXN 38
Owner Earnings 1.57 MXN 31
5Y Revenue Exit 9.05 MXN 15.96 MXN 24.39 MXN 39
5Y EBITDA Exit 16.44 MXN 29.33 MXN 43.87 MXN 41
5Y P/E Exit 1.73 MXN 2.71 MXN 3.52 MXN 38
10Y Revenue Exit 10.89 MXN 17.50 MXN 25.63 MXN 36
10Y EBITDA Exit 15.79 MXN 26.41 MXN 39.73 MXN 37
10Y P/E Exit 6.74 MXN 8.67 MXN 10.54 MXN 35
Earnings-Based
Graham-Dodd 0.1800 MXN 0.4700 MXN 0.6200 MXN 54
PEG = 1.0 0.0900 MXN 0.1300 MXN 0.1700 MXN 46
EPV 4.81 MXN 6.62 MXN 8.18 MXN 59
Dividend Discount
Gordon GGM 3.77 MXN 7.28 MXN 11.37 MXN 70
DDM Multi-Stage 3.77 MXN 5.70 MXN 7.69 MXN 61
Multiples
P/E Multiple 0.4200 MXN 0.5600 MXN 0.7000 MXN 63
P/S Multiple 0.3400 MXN 0.4500 MXN 0.5700 MXN 58
P/B Multiple 0.3400 MXN 0.4500 MXN 0.5700 MXN 55
EV/EBIT 11.21 MXN 17.17 MXN 23.13 MXN 53
EV/EBITDA 20.38 MXN 29.39 MXN 38.40 MXN 54
EV/Revenue 6.09 MXN 11.56 MXN 17.03 MXN 43
Asset-Based
NCAV (Graham) 5.89 MXN 7.89 MXN 11.77 MXN 50
Growth DCF
Growth DCF 15.78 MXN 24.78 MXN 36.75 MXN 80
Rev-Margin DCF 9.05 MXN 16.25 MXN 24.26 MXN 74
Economic Profit
Residual Income 7.78 MXN 7.17 MXN 4.72 MXN 76
ROIC Compounder 4.81 MXN 6.62 MXN 8.18 MXN 72
Growth Earnings
Growth-Adj P/E 0.3300 MXN 0.4700 MXN 0.6100 MXN 68

Widest divergence: DCF Models (17.50 MXN) versus Earnings-Based (0.4700 MXN). Highest evidence: Growth DCF (80).

Notify me when AGUA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 11.1B MXN
Revenue growth (YoY) +1.0%
Net margin 0.4%
Return on equity 0.8%
Free cash flow 1.0B MXN FY2025
P/E ratio 62.9
More key figures
Operating margin 6.0%
EPS (TTM) 0.2100 MXN
EPS growth (YoY) +360%
Net debt 3.7B MXN FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 57 · Market factors (momentum, volatility) 64

Profitability 34
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 61
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Grupo Rotoplas S.A.B. de C.V., together with its subsidiaries, manufactures, purchases, sells, and installs plastic containers and accessories for water storage, conduction, and improvement solutions in Mexico, Argentina, the United States and internationally. It operates through Individual Solutions and Comprehensive Solutions segments.

Full company description

Grupo Rotoplas S.A.B. de C.V., together with its subsidiaries, manufactures, purchases, sells, and installs plastic containers and accessories for water storage, conduction, and improvement solutions in Mexico, Argentina, the United States and internationally. It operates through Individual Solutions and Comprehensive Solutions segments. The company offers storage solutions, water tanks, cisterns, rural rainwater collector, urban rain collector, rotoplas accessories, water conditioning device, tamboplas, reservoirs, rainwater collection system, tank accessories. It provides agroindustry solutions, such as storage tank, hoppers, mother tank, feeders and drinkers, closed vertical tank, indoor water tanks outdoor water tanks, horizontal water tanks, firefighting water tanks, banjo accessories, bilayer tank, wet nurses, feeders and drinkers, and closed vertical tanks. The company also provides hydraulic pipe tubes, connections and tools and hydraulic installation used in single-family, social interest and residential homes, tall buildings, industries, boats, and others; and treatment solutions, such as biodigester, wet bath, system for agricultural irrigation type family orchard, self-cleaning biodigester, and septic tank, as well as heating products, that includes ecoshower electric shower and hot springs. Further, it provides sewage treatment, purification, desalination, processed water, and integrated water solutions. Additionally, the company engages in real estate services and residual water treatment activities; digital research and development services; and operates electronic trade platform, as well as grants financial support. The company was founded in 1978 and is headquartered in Mexico City, Mexico.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grupo Rotoplas S.A. reported revenue of 10.7B MXN in FY2025 versus 10.9B MXN in FY2021, a compound −0.5%/yr. Reported net income was 12.8M MXN in FY2025, compounding −55.2%/yr from FY2021.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
10.7B MXN
Latest YoY
−4.5%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−5.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.5%
Avg. growth/yr (14Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.4%
Revenue −0.5%/yr
FY21 10.9B MXN
FY22 12.8B MXN
FY23 12.1B MXN
FY24 11.2B MXN
FY25 10.7B MXN
Net income −55.2%/yr
FY21 318M MXN
FY22 769M MXN
FY23 324M MXN
FY24 51.6M MXN
FY25 12.8M MXN

AGUA screens 43% overvalued. Compare with Trane Technologies plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Grupo Rotoplas S.A. Fair Value". https://www.fairvalue-calculator.com/stock/AGUA

Peer Group

Building Products & Equipment · 247 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 56 · Above median
Fair Value upside −43% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 3% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.72× · Higher than 75% of peers

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 62.9× · Pricier than 75% of peers
P/B 1.12× · Cheaper than median
P/S (TTM) 0.57× · Cheaper than median
P/FCF 0.4× · Cheaper than 75% of peers
EV/EBITDA 7.8× · Cheaper than median
PEG 2.96× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 3
FUTURE 5 · sector 9
PAST 3 · sector 23
HEALTH 64 · sector 94
DIVIDEND 0 · sector 29

VALUE 0: the price sits above our fair-value range.

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Grupo Rotoplas S.A. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Grupo Rotoplas S.A. (AGUA) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 7.52 MXN versus a price of 13.21 MXN, about −43% (overvalued).
What is the fair value of AGUA?
Our model-based fair value for Grupo Rotoplas S.A. is 7.52 MXN (as of Jul 12, 2026), built from audited fundamentals. The current price is 13.21 MXN.
What is the quality score of AGUA?
Grupo Rotoplas S.A. has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Grupo Rotoplas S.A. (AGUA)?
Grupo Rotoplas S.A. reported trailing-twelve-month revenue of about 11.1B MXN (latest available figure, as of Jul 12, 2026).
What is the net profit margin of AGUA?
The net profit margin of Grupo Rotoplas S.A. is about 0.4%, meaning it keeps roughly 0.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Grupo Rotoplas S.A. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.