Company Valuation: SalfaCorp S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 145,089 117,986 245,591 659,881 723,120 - -
Change - -18.68% 108.15% - 9.58% - -
Enterprise Value (EV) 145,089 117,986 245,591 659,881 723,120 723,120 723,120
Change - -18.68% 108.15% - 9.58% 0% 0%
P/E - - - 13x 14x 11.6x 12.1x
PBR - - - - - - -
PEG - - - - 7.3x 0.6x -3.36x
Capitalization / Revenue 0.2x 0.14x 0.24x - 0.66x 0.63x 0.66x
EV / Revenue 0x 0x 0x - 0.66x 0.63x 0.66x
EV / EBITDA 0x 0x 0x - 6.07x 5.95x 6.33x
EV / EBIT 0x 0x 0x - 10.4x 9.57x 9.87x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 20.55 - - - 27.62 28.15 33.87
Rate of return 6.37% - - - 2.1% 2.14% 2.58%
EPS 2 - - - 92.04 93.81 112.9 108.8
Distribution rate - - - - 29.4% 24.9% 31.1%
Net sales 1 712,764 829,374 1,040,369 - 1,101,858 1,143,437 1,096,174
EBITDA 1 65,865 89,445 117,705 - 119,178 121,515 114,238
EBIT 1 37,818 56,765 81,449 - 69,712 75,528 73,234
Net income 1 - - - 50,611 51,583 62,077 59,845
Net Debt - - - - - - -
Reference price 2 322.49 262.25 446.61 1,200.00 1,315.00 1,315.00 1,315.00
Nbr of stocks (in thousands) 449,901 449,901 549,901 549,901 549,901 - -
Announcement Date 25/02/22 14/03/23 21/02/24 29/01/26 - - -
1CLP in Million2CLP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.02x - - - 753M
55.04x2.54x24.23x0.07% 95.73B
12.19x1.05x5.73x4.79% 70.41B
34x4.27x23.21x0.2% 58.02B
25.94x2x19.66x1.18% 55.34B
50.17x3.99x25.34x1.89% 39.47B
27.1x0.68x11.21x2.28% 34.12B
22.9x1.56x14.41x0.2% 33.09B
21.74x0.43x6.87x2.76% 29.68B
4.94x0.31x5.78x5.95% 26.39B
Average 26.80x 1.87x 15.16x 2.15% 44.3B
Weighted average by Cap. 31.57x 2.10x 16.67x 1.85%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SALFACORP Stock
  4. Valuation SalfaCorp S.A.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!