Valuation Embotelladora Andina S.A. Santiago S.E.

Stocks

End-of-day quote Santiago S.E. 2026-09-04			5-day change	1st Jan Change
3,706.00 ^CLP	0.00%		-0.96%	+2.94%

07-30	Embotelladora Andina S.A. Announces Interim Dividend for Each Series A Share and Series B Share, Payable Beginning August 27, 2026	CI
07-29	Embotelladora Andina S.A. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,632,833	1,760,572	1,862,707	2,566,718	3,701,089	3,931,104	-	-
Change	-	7.82%	5.8%	37.8%	44.2%	6.21%	-	-
Enterprise Value (EV) ¹	2,183,122	2,324,037	2,487,722	3,331,299	4,385,803	4,812,285	4,786,556	4,780,711
Change	-	6.45%	7.04%	33.91%	31.65%	9.72%	-0.53%	-0.12%
P/E	11.3x	15.7x	12.1x	12.3x	14.9x	14.1x	13.2x	12.9x
PBR	1.63x	2.3x	2.34x	-	3.45x	3.12x	2.94x	2.8x
PEG	-	-0.8x	0.3x	0.3x	1x	0.9x	1.93x	6.64x
Capitalization / Revenue	0.74x	0.66x	0.71x	0.8x	1.11x	1.07x	1.02x	0.98x
EV / Revenue	0.98x	0.87x	0.95x	1.03x	1.31x	1.31x	1.24x	1.19x
EV / EBITDA	5.5x	5x	5.29x	5.76x	7.14x	6.92x	6.61x	6.31x
EV / EBIT	7.47x	6.73x	6.96x	7.8x	9.63x	9.32x	8.98x	8.55x
EV / FCF	13.1x	11x	14.3x	50.7x	23.9x	16.8x	15.3x	14.6x
FCF Yield	7.61%	9.07%	7%	1.97%	4.18%	5.94%	6.52%	6.84%
Dividend per Share ²	121.8	127.6	140.8	-	-	227.6	255.7	271.7
Rate of return	6.58%	6.13%	6.43%	-	-	4.95%	5.56%	5.91%
EPS ²	163.4	132.6	181.1	245.8	284	326.4	348.7	355.5
Distribution rate	74.5%	96.2%	77.7%	-	-	69.7%	73.3%	76.4%
Net sales ¹	2,216,733	2,656,878	2,618,437	3,224,233	3,344,836	3,678,679	3,844,642	4,024,382
EBITDA ¹	397,213	464,510	470,108	578,192	614,608	694,989	724,523	757,656
EBIT ¹	292,438	345,144	357,337	427,081	455,367	516,206	533,121	559,178
Net income ¹	154,698	125,498	171,441	232,663	268,697	301,440	320,685	331,920
Net Debt ¹	550,289	563,464	625,015	764,580	684,715	881,181	855,452	849,607
Reference price ²	1,850.00	2,079.90	2,190.00	3,025.00	4,220.00	4,600.00	4,600.00	4,600.00
Nbr of stocks (in thousands)	946,571	946,571	946,571	946,571	946,571	946,571	-	-
Announcement Date	2/22/22	1/30/23	1/30/24	1/28/25	1/27/26	-	-	-

¹CLP in Million²CLP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE COCA-COLA COMPANY	26.27x	8.13x	23.28x	2.42%	379B
KEURIG DR PEPPER INC.	19.98x	2.78x	10.81x	2.88%	44.35B
COCA-COLA HELLENIC	18.26x	1.61x	10.08x	2.47%	22.34B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.29x	1.43x	7.04x	5.03%	19.37B
SWIRE PACIFIC LIMITED	10.43x	1.86x	10.08x	4%	16.13B
VARUN BEVERAGES LIMITED	40.2x	5.33x	23.18x	0.45%	14.6B
SUNTORY BEVERAGE & FOOD LIMITED	15.68x	0.65x	4.97x	2.66%	8.94B
CELSIUS HOLDINGS, INC.	26.3x	2.43x	10.93x	-.--%	7.76B
Average	21.68x	3.03x	12.55x	2.49%	64.05B
Weighted average by Cap.	24.71x	6.64x	20.09x	2.52%