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 63624 98925 524
Operating income (EBITDA)1 5592 0182 0192 1262 1612 213
Operating profit (EBIT)1 0541 1161 1151 3961 3161 356
Pre-Tax Profit (EBT)685-1 2241 3101 3111 221
Net income410786856873909911
EPS ( $)0,320,610,660,640,690,71
Dividend per Share ( $)0,18--0,250,290,29
Yield1,55%--2,12%2,49%2,47%
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 7484 2364 320
Finance------
Operating income (EBITDA)1 5592 0182 0192 1262 1612 213
Leverage
(Debt/EBITDA)
3,65x2,78x2,46x2,23x1,96x1,95x
Capital Expenditure1 6841 030922683583650
Book Value Per Share (BVPS)7,63 $7,78 $7,49 $8,15 $8,47 $8,72 $
Cash Flow per Share0,90 $0,15 $1,10 $0,92 $1,21 $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 15 134 M$ -
Entreprise Value (EV) 19 882 M$ 19 370 M$
Valuation 2015e 2016e
PER (Price / EPS) 18,2x 16,8x
Capitalization / Revenue 0,64x 0,61x
EV / Revenue 0,84x 0,78x
EV / EBITDA 9,35x 8,96x
Yield (DPS / Price) 2,12% 2,49%
Price to book (Price / BVPS) 1,43x 1,37x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 5,91% 5,27%
operating Leverage (Delta EBIT / Delta Sales) - -
Net Margin (Net Profit / Revenue) 3,69% 3,64%
ROA (Net Profit / Asset) 3,73% 3,70%
ROE (Net Profit / Equities) 8,22% 8,30%
Rate of Dividend 38,6% 42,0%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   2,89% 2,33%
Cash Flow / Sales (Taux d'autofinancement) 5,03% 6,27%
Capital Intensity (Assets / Sales) 0,99x 0,98x
Financial Leverage (Net Debt / EBITDA) 2,23x 1,96x
Price Earning Ratio
EPS & Dividend