Company Valuation: Empresas Lipigas S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 479,125 249,864 272,579 354,727 481,794 946,519
Change - -47.85% 9.09% 30.14% 35.82% 96.46%
Enterprise Value (EV) 1 660,077 478,534 551,010 621,988 721,890 1,176,339
Change - -27.5% 15.15% 12.88% 16.06% 62.95%
P/E 14x 5.49x 6.95x 9.34x 7.77x 12x
PBR 2.99x 1.53x 1.58x 1.86x 2.25x 3.92x
PEG - 0.2x -0.5x -3x 0.1x 0.4x
Capitalization / Revenue 0.94x 0.36x 0.32x 0.48x 0.54x 1x
EV / Revenue 1.3x 0.69x 0.64x 0.84x 0.81x 1.25x
EV / EBITDA 7.13x 5.41x 6.36x 6.23x 5.62x 7.89x
EV / EBIT 10.8x 7.16x 8.79x 8.39x 7.19x 9.79x
EV / FCF 19.7x 36.4x 18.3x 9.44x 21.6x 13.9x
FCF Yield 5.07% 2.75% 5.46% 10.6% 4.63% 7.19%
Dividend per Share 2 224 282 276 273 467 -
Rate of return 5.31% 12.8% 11.5% 8.74% 11% -
EPS 2 301.7 400.5 345.3 334.5 545.9 694.9
Distribution rate 74.2% 70.4% 79.9% 81.6% 85.5% -
Net sales 1 508,164 695,967 854,711 739,487 889,617 944,604
EBITDA 1 92,591 88,487 86,594 99,873 128,458 149,021
EBIT 1 61,167 66,833 62,659 74,165 100,407 120,127
Net income 1 34,266 45,487 39,217 37,996 62,000 78,929
Net Debt 1 180,951 228,670 278,431 267,261 240,095 229,820
Reference price 2 4,218.60 2,200.00 2,400.00 3,123.30 4,242.10 8,333.90
Nbr of stocks (in thousands) 113,575 113,575 113,575 113,575 113,575 113,575
Announcement Date 11/03/21 10/03/22 30/03/23 13/03/24 01/04/25 08/03/26
1CLP in Million2CLP
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.13B
14.23x1.82x7.53x2.25% 759B
18.63x1.55x9.06x0.49% 171B
7.16x0.9x5.04x0.87% 132B
7.71x0.63x2.68x4.05% 130B
7.74x0.75x4.72x1.13% 123B
8.8x0.75x6.46x1.77% 115B
10.86x0.33x5.08x6.53% 94.9B
8.87x2.02x4.95x2.17% 92.96B
11.94x1.52x7.75x1.82% 65.11B
Average 10.66x 1.14x 5.92x 2.34% 168.43B
Weighted average by Cap. 12.19x 1.39x 6.56x 2.21%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Empresas Lipigas S.A.

Historical PBR trend

Valuation ratios - PBR - Empresas Lipigas S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Empresas Lipigas S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Empresas Lipigas S.A.

  1. Stock Market
  2. Stocks
  3. LIPIGAS Stock
  4. Valuation Empresas Lipigas S.A.