|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,934.40 CLP | 0.00% |
|
-2.50% | -16.80% |
| 06-04 | Elisa's Gridle Wins Contract to Operate Battery Storage Projects in Finland | MT |
| 06-04 | Forus selects Elisa Industriq for battery projects in Finland | FW |
Company Valuation: Forus S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 284,316 | 305,510 | 421,201 | 443,507 | 600,940 | 499,982 | - |
| Change | - | 7.45% | 37.87% | 5.3% | 35.5% | -16.8% | - |
| Enterprise Value (EV) 1 | 312,194 | 354,083 | 467,601 | 517,002 | 680,297 | 568,027 | 568,682 |
| Change | - | 13.42% | 32.06% | 10.56% | 31.59% | -16.5% | 0.12% |
| P/E | 7.22x | 9.69x | 14.6x | 14.7x | 21.9x | 13.3x | 12x |
| PBR | 1.48x | 1.55x | 1.98x | 1.88x | 2.35x | 1.94x | 1.96x |
| PEG | - | -0.5x | -1.71x | 2.98x | -2.35x | 0.4x | 1.1x |
| Capitalization / Revenue | 0.96x | 0.97x | 1.29x | 1.18x | 1.49x | 1.17x | 1.11x |
| EV / Revenue | 1.06x | 1.12x | 1.43x | 1.38x | 1.68x | 1.32x | 1.26x |
| EV / EBITDA | 4.36x | 5.7x | 8.29x | 7.91x | 10.1x | 7.4x | 6.96x |
| EV / EBIT | 5.96x | 11.1x | 14.4x | 13.2x | 17.9x | 12.1x | 11.1x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60.95 | - | - | - | - | 138.5 | 173 |
| Rate of return | 5.54% | - | - | - | - | 7.16% | 8.95% |
| EPS 2 | 152.4 | 122 | 111.6 | 117.1 | 106.2 | 145.4 | 160.8 |
| Distribution rate | 40% | - | - | - | - | 95.2% | 108% |
| Net sales 1 | 294,690 | 315,055 | 326,555 | 375,983 | 403,758 | 429,017 | 451,398 |
| EBITDA 1 | 71,597 | 62,158 | 56,386 | 65,367 | 67,211 | 76,782 | 81,740 |
| EBIT 1 | 52,371 | 32,011 | 32,531 | 39,058 | 38,013 | 46,917 | 51,444 |
| Net income 1 | 39,350 | 31,543 | 28,860 | 30,093 | 27,452 | 37,723 | 41,736 |
| Net Debt 1 | 27,878 | 48,572 | 46,400 | 73,495 | 79,357 | 68,045 | 68,700 |
| Reference price 2 | 1,100.00 | 1,182.00 | 1,629.60 | 1,715.90 | 2,325.00 | 1,933.40 | 1,933.40 |
| Nbr of stocks (in thousands) | 258,469 | 258,469 | 258,469 | 258,469 | 258,469 | 258,469 | - |
| Announcement Date | 3/2/22 | 3/1/23 | 3/2/24 | 4/1/25 | 2/27/26 | - | - |
1CLP in Million2CLP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.31x | 1.32x | 7.4x | 7.16% | 528M | |
| 24.73x | 3.81x | 13.47x | 3.6% | 191B | |
| 46.84x | 5.75x | 23.96x | 0.79% | 144B | |
| 29.81x | 2.83x | 18.97x | 0.77% | 74.55B | |
| 41.97x | 2.6x | 10.23x | 1.49% | 33.29B | |
| 20.42x | 3.69x | 14.75x | 1.15% | 28.11B | |
| 20.95x | 1.41x | 7.98x | 4.49% | 26.58B | |
| 18.47x | 2.56x | 11.37x | 1.94% | 22.28B | |
| 29.32x | 1.71x | 14.44x | -.--% | 21.12B | |
| 14.43x | 1.73x | 7.27x | 4.49% | 9.9B | |
| Average | 26.03x | 2.74x | 12.99x | 2.59% | 55.15B | |
| Weighted average by Cap. | 31.57x | 3.82x | 16.40x | 2.09% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- FORUS Stock
- Valuation Forus S.A.
Select your edition
All financial news and data tailored to specific country editions
