Company Valuation: Construcciones El Condor S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 688,665 465,236 878,780 338,876 344,619 298,670
Change - -32.44% 88.89% -61.44% 1.69% -13.33%
Enterprise Value (EV) 1 1,404,515 1,241,883 1,697,240 1,265,755 1,305,230 1,019,163
Change - -11.58% 36.67% -25.42% 3.12% -21.92%
P/E 21.9x 52.4x -12.6x -1.3x -2.01x -1.12x
PBR 0.63x 0.44x 0.89x 0.46x 0.57x 0.87x
PEG - -0.7x 0x -0x 0.1x -0x
Capitalization / Revenue 0.83x 0.8x 0.98x 0.37x 0.29x 0.35x
EV / Revenue 1.7x 2.13x 1.89x 1.4x 1.08x 1.19x
EV / EBITDA 13.8x 21.1x 13.8x -39.3x 33.1x -95.4x
EV / EBIT 21.7x 62.9x 30.6x -7.79x -25.2x -10.5x
EV / FCF 430x 14.5x -4.06x 21.9x -12.8x 1.61x
FCF Yield 0.23% 6.89% -24.6% 4.58% -7.81% 62%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 54.74 15.45 -121.5 -452.2 -297.9 -465.8
Distribution rate - - - - - -
Net sales 1 825,330 583,072 900,344 905,461 1,204,868 858,168
EBITDA 1 101,866 58,922 123,285 -32,242 39,477 -10,688
EBIT 1 64,766 19,756 55,376 -162,430 -51,813 -97,456
Net income 1 31,441 8,875 -69,762 -259,715 -171,079 -267,545
Net Debt 1 715,851 776,646 818,460 926,879 960,610 720,493
Reference price 2 1,199.00 810.00 1,530.00 590.00 600.00 520.00
Nbr of stocks (in thousands) 574,366 574,366 574,366 574,366 574,366 574,366
Announcement Date 2/26/21 3/1/22 4/4/23 4/12/24 2/25/25 2/27/26
1COP in Million2COP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 109M
55.8x2.55x24.36x0.07% 96.12B
13.13x1.11x6.08x4.46% 77.18B
27.37x2.09x20.54x1.1% 58.78B
34.09x4.29x23.27x0.2% 58.17B
55.42x4.42x28.13x1.57% 45.26B
29.72x0.73x12.12x2.08% 37.56B
23.71x1.62x14.94x0.19% 34.26B
24.52x0.5x7.92x2.41% 33.97B
4.47x0.3x5.97x6.3% 26.98B
Average 29.80x 1.96x 15.93x 2.04% 46.84B
Weighted average by Cap. 32.80x 2.16x 17.17x 1.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ELCONDOR Stock
  4. Valuation Construcciones El Condor S.A.