Member access

4-Traders Homepage  >  Shares  >  SANTIAGO STOCK EXCHANGE  >  Empresas Copec SA    COP   CLP7847L1080

SummaryNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Sales22 76124 33923 84123 82025 05625 759
Operating income (EBITDA)1 5592 0182 0192 1352 1662 223
Operating profit (EBIT)1 0541 1161 1151 3991 3011 356
Pre-Tax Profit (EBT)685-1 2241 3101 3111 221
Net income410786856989989911
EPS ( $)0,320,610,660,680,730,71
Dividend per Share ( $)0,18--0,270,300,29
Yield1,52%--2,29%2,50%2,44%
Announcement Date03/14/2013
11:37pm
03/20/2014
02:06am
03/10/2015
07:36am
---
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 201220132014201520162017
Debt5 6975 6044 9664 4874 1384 212
Finance------
Operating income (EBITDA)1 5592 0182 0192 1352 1662 223
Leverage
(Debt/EBITDA)
3,65x2,78x2,46x2,10x1,91x1,90x
Capital Expenditure1 6841 030922636607692
Book Value Per Share (BVPS)7,63 $7,78 $7,49 $8,50 $8,58 $8,72 $
Cash Flow per Share0,90 $0,15 $1,10 $0,95 $1,17 $1,08 $
Announcement Date03/14/2013
11:37pm
03/20/2014
02:06am
03/10/2015
07:36am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 15 186 M$ -
Entreprise Value (EV) 19 673 M$ 19 325 M$
Valuation 2015e 2016e
PER (Price / EPS) 17,5x 16,1x
Capitalization / Revenue 0,64x 0,61x
EV / Revenue 0,83x 0,77x
EV / EBITDA 9,21x 8,92x
Yield (DPS / Price) 2,29% 2,50%
Price to book (Price / BVPS) 1,39x 1,38x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,87% 5,19%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 4,15% 3,95%
ROA (Net Profit / Asset) 4,00% 3,65%
ROE (Net Profit / Equities) 8,60% 8,45%
Rate of Dividend 40,2% 40,2%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,67% 2,42%
Cash Flow / Sales (Taux d'autofinancement) 5,16% 6,07%
Capital Intensity (Assets / Sales) 1,04x 1,08x
Financial Leverage (Net Debt / EBITDA) 2,10x 1,91x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF