Financials Socovesa S.A.

Equities

SOCOVESA

CL0000002544

Homebuilding

End-of-day quote Santiago S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
87.41 CLP +2.90% Intraday chart for Socovesa S.A. +7.81% -12.11%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 479,783 312,104 242,339 141,977 109,922 121,720
Enterprise Value (EV) 1 908,794 806,802 702,101 560,016 686,748 834,245
P/E ratio 13.2 x 13.3 x 18.8 x 3.72 x 17.2 x -4.81 x
Yield 3.27% 2.25% 1.6% 11.6% 1.74% -
Capitalization / Revenue 1.47 x 0.93 x 0.9 x 0.43 x 0.47 x 0.46 x
EV / Revenue 2.79 x 2.41 x 2.6 x 1.7 x 2.94 x 3.12 x
EV / EBITDA 20.8 x 17.7 x 20 x 11.2 x 42.1 x 57.8 x
EV / FCF 340 x 16.8 x 10.5 x 20.8 x -6.55 x -8.87 x
FCF Yield 0.29% 5.95% 9.54% 4.81% -15.3% -11.3%
Price to Book 1.42 x 0.89 x 0.68 x 0.37 x 0.29 x 0.34 x
Nbr of stocks (in thousands) 1,223,936 1,223,936 1,223,936 1,223,936 1,223,936 1,223,936
Reference price 2 392.0 255.0 198.0 116.0 89.81 99.45
Announcement Date 3/13/19 3/6/20 3/11/21 3/8/22 3/17/23 3/26/24
1CLP in Million2CLP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 325,942 334,866 270,098 329,720 233,321 267,191
EBITDA 1 43,591 45,663 35,180 49,917 16,298 14,438
EBIT 1 42,079 44,329 33,919 48,722 15,051 13,230
Operating Margin 12.91% 13.24% 12.56% 14.78% 6.45% 4.95%
Earnings before Tax (EBT) 1 47,582 31,604 21,908 44,767 -11,939 -38,449
Net income 1 36,244 23,453 12,887 38,115 6,389 -25,300
Net margin 11.12% 7% 4.77% 11.56% 2.74% -9.47%
EPS 2 29.61 19.16 10.53 31.14 5.220 -20.67
Free Cash Flow 1 2,676 48,031 66,959 26,919 -104,855 -94,053
FCF margin 0.82% 14.34% 24.79% 8.16% -44.94% -35.2%
FCF Conversion (EBITDA) 6.14% 105.19% 190.33% 53.93% - -
FCF Conversion (Net income) 7.38% 204.8% 519.58% 70.63% - -
Dividend per Share 2 12.80 5.750 3.159 13.50 1.566 -
Announcement Date 3/13/19 3/6/20 3/11/21 3/8/22 3/17/23 3/26/24
1CLP in Million2CLP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 429,011 494,698 459,762 418,039 576,826 712,524
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.842 x 10.83 x 13.07 x 8.375 x 35.39 x 49.35 x
Free Cash Flow 1 2,676 48,031 66,959 26,919 -104,855 -94,053
ROE (net income / shareholders' equity) 10.9% 6.94% 4.82% 10.2% 1.42% -6.93%
ROA (Net income/ Total Assets) 2.88% 2.77% 2.02% 2.96% 0.87% 0.69%
Assets 1 1,256,953 846,829 637,634 1,289,277 736,671 -3,660,792
Book Value Per Share 2 276.0 285.0 293.0 314.0 314.0 293.0
Cash Flow per Share 2 7.630 16.50 55.00 26.60 22.20 5.160
Capex 1 676 1,108 419 769 1,436 318
Capex / Sales 0.21% 0.33% 0.15% 0.23% 0.62% 0.12%
Announcement Date 3/13/19 3/6/20 3/11/21 3/8/22 3/17/23 3/26/24
1CLP in Million2CLP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. SOCOVESA Stock
  4. Financials Socovesa S.A.