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

Stocks

End-of-day quote Santiago S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
3,750.00 ^CLP	0.00%		+2.74%	+4.17%

04-27	Embotelladora Andina S.A. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-16	Embotelladora Andina S.A. Approves Dividend on A Shares and B Shares for the Fiscal Year 2025, Payable Beginning on May 14, 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	3,999,210	-	-
Change	-	7.82%	5.8%	37.8%	44.2%	8.05%	-	-
Enterprise Value (EV) ¹	2,183,122	2,324,037	2,487,722	3,331,299	4,385,803	4,901,617	4,915,632	4,912,545
Change	-	6.45%	7.04%	33.91%	31.65%	11.76%	0.29%	-0.06%
P/E	11.3x	15.7x	12.1x	12.3x	14.9x	14.2x	14.2x	13.8x
PBR	1.63x	2.3x	2.34x	-	3.45x	3.26x	3.17x	3.07x
PEG	-	-0.8x	0.3x	0.3x	1x	0.9x	-454.79x	4.07x
Capitalization / Revenue	0.74x	0.66x	0.71x	0.8x	1.11x	1.11x	1.08x	1.01x
EV / Revenue	0.98x	0.87x	0.95x	1.03x	1.31x	1.36x	1.32x	1.24x
EV / EBITDA	5.5x	5x	5.29x	5.76x	7.14x	7.26x	7.01x	6.52x
EV / EBIT	7.47x	6.73x	6.96x	7.8x	9.63x	9.87x	9.49x	8.83x
EV / FCF	13.1x	11x	14.3x	50.7x	23.9x	16.4x	18.2x	17.1x
FCF Yield	7.61%	9.07%	7%	1.97%	4.18%	6.1%	5.49%	5.86%
Dividend per Share ²	121.8	127.6	140.8	-	-	219	257.2	267
Rate of return	6.58%	6.13%	6.43%	-	-	4.66%	5.47%	5.68%
EPS ²	163.4	132.6	181.1	245.8	284	330.3	330.2	341.4
Distribution rate	74.5%	96.2%	77.7%	-	-	66.3%	77.9%	78.2%
Net sales ¹	2,216,733	2,656,878	2,618,437	3,224,233	3,344,836	3,595,928	3,717,781	3,965,418
EBITDA ¹	397,213	464,510	470,108	578,192	614,608	674,992	701,013	753,411
EBIT ¹	292,438	345,144	357,337	427,081	455,367	496,834	517,986	556,041
Net income ¹	154,698	125,498	171,441	232,663	268,697	302,381	306,046	316,496
Net Debt ¹	550,289	563,464	625,015	764,580	684,715	902,407	916,422	913,336
Reference price ²	1,850.00	2,079.90	2,190.00	3,025.00	4,220.00	4,699.90	4,699.90	4,699.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE COCA-COLA COMPANY	24.69x	7.69x	21.81x	2.62%	349B
KEURIG DR PEPPER INC.	14.78x	2.61x	10.93x	3.15%	40.37B
COCA-COLA HELLENIC	19.56x	1.73x	10.84x	2.3%	23.36B
ARCA CONTINENTAL, S.A.B. DE C.V.	15.9x	1.45x	7.13x	4.67%	18.99B
VARUN BEVERAGES LIMITED	44.61x	6x	26.01x	0.42%	16.03B
SWIRE PACIFIC LIMITED	10.78x	1.83x	10.5x	4.35%	14.45B
SUNTORY BEVERAGE & FOOD LIMITED	15.93x	0.67x	5.03x	2.63%	8.68B
PRIMO BRANDS CORPORATION	25.46x	1.9x	8.74x	2.12%	8.27B
Average	21.46x	2.98x	12.62x	2.78%	59.92B
Weighted average by Cap.	23.36x	6.26x	19.05x	2.7%