End-of-day quote
Lima
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
32.6
USD
|
-1.21%
|
|
+8.31%
|
-10.34%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,865
|
3,638
|
3,961
|
3,532
|
3,532
|
3,488
|
3,488
|
-
|
Enterprise Value (EV)
1 |
4,203
|
4,936
|
5,547
|
5,325
|
5,815
|
3,890
|
5,226
|
5,145
|
P/E ratio
|
46.1
x
|
20.9
x
|
43.5
x
|
35.6
x
|
17.9
x
|
16
x
|
12.9
x
|
11.7
x
|
Yield
|
1.2%
|
1.57%
|
1.74%
|
-
|
-
|
2.53%
|
3.68%
|
4.98%
|
Capitalization / Revenue
|
0.77
x
|
0.95
x
|
1.01
x
|
0.74
x
|
0.68
x
|
0.71
x
|
0.57
x
|
0.53
x
|
EV / Revenue
|
1.14
x
|
1.3
x
|
1.41
x
|
1.12
x
|
1.11
x
|
0.71
x
|
0.86
x
|
0.78
x
|
EV / EBITDA
|
11.8
x
|
11.9
x
|
11.2
x
|
8.95
x
|
8.81
x
|
4.97
x
|
6.37
x
|
5.85
x
|
EV / FCF
|
26,709,273
x
|
20,117,418
x
|
17,710,685
x
|
-
|
-
|
-
|
24,228,419
x
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
0%
|
-
|
Price to Book
|
2.32
x
|
2.66
x
|
3.21
x
|
3.09
x
|
2.83
x
|
2.49
x
|
2.26
x
|
2.1
x
|
Nbr of stocks (in thousands)
|
101,238
|
101,057
|
101,057
|
101,057
|
106,997
|
106,997
|
106,997
|
-
|
Reference price
2 |
28.30
|
36.00
|
39.20
|
34.95
|
33.01
|
32.60
|
32.60
|
32.60
|
Announcement Date
|
19-02-26
|
20-02-27
|
21-03-02
|
22-03-01
|
23-03-06
|
24-02-28
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,702
|
3,810
|
3,930
|
4,742
|
5,230
|
5,500
|
6,095
|
6,576
|
EBITDA
1 |
357.7
|
415.9
|
497.2
|
595.1
|
659.9
|
783.5
|
820.2
|
880
|
EBIT
1 |
283.8
|
391.9
|
307.8
|
438.6
|
452.6
|
540.4
|
592.4
|
643.3
|
Operating Margin
|
7.67%
|
10.29%
|
7.83%
|
9.25%
|
8.65%
|
9.83%
|
9.72%
|
9.78%
|
Earnings before Tax (EBT)
1 |
127.6
|
267.6
|
150
|
177.9
|
319.8
|
389.5
|
439.3
|
498.1
|
Net income
1 |
63
|
162.8
|
82.54
|
99.23
|
196.7
|
246.7
|
282.6
|
317
|
Net margin
|
1.7%
|
4.27%
|
2.1%
|
2.09%
|
3.76%
|
4.49%
|
4.64%
|
4.82%
|
EPS
2 |
0.6138
|
1.721
|
0.9003
|
0.9814
|
1.847
|
2.269
|
2.532
|
2.784
|
Free Cash Flow
|
157.4
|
245.4
|
313.2
|
-
|
-
|
-
|
215.7
|
-
|
FCF margin
|
4.25%
|
6.44%
|
7.97%
|
-
|
-
|
-
|
3.54%
|
-
|
FCF Conversion (EBITDA)
|
43.99%
|
58.99%
|
62.99%
|
-
|
-
|
-
|
26.3%
|
-
|
FCF Conversion (Net income)
|
249.82%
|
150.71%
|
379.43%
|
-
|
-
|
-
|
76.31%
|
-
|
Dividend per Share
2 |
0.3404
|
0.5642
|
0.6809
|
-
|
-
|
0.8250
|
1.201
|
1.624
|
Announcement Date
|
19-02-26
|
20-02-27
|
21-03-02
|
22-03-01
|
23-03-06
|
24-02-28
|
-
|
-
|
Fiscal Period: December |
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
1,042
|
1,126
|
1,278
|
1,265
|
1,230
|
1,292
|
1,431
|
1,395
|
1,397
|
1,343
|
1,437
|
1,402
|
EBITDA
1 |
126
|
147.4
|
164.3
|
146.9
|
147.2
|
148.8
|
190.4
|
182.5
|
177.6
|
190.4
|
195.1
|
183
|
EBIT
|
-
|
107.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
9.55%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
19.62
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
1.88%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1908
|
0.1499
|
0.6933
|
0.5542
|
0.2419
|
-
|
0.6242
|
-
|
0.5506
|
0.4394
|
0.7798
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-08-13
|
21-11-15
|
22-03-01
|
22-04-30
|
22-07-30
|
22-11-15
|
23-03-06
|
23-05-12
|
23-08-15
|
23-11-13
|
24-02-28
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
1,338
|
1,298
|
1,585
|
1,793
|
2,283
|
1,859
|
1,738
|
1,657
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.741
x
|
3.121
x
|
3.189
x
|
3.013
x
|
3.46
x
|
2.458
x
|
2.118
x
|
1.883
x
|
Free Cash Flow
|
157
|
245
|
313
|
-
|
-
|
-
|
216
|
-
|
ROE (net income / shareholders' equity)
|
5.34%
|
12.8%
|
6.56%
|
7.71%
|
16.1%
|
17.5%
|
18.3%
|
18.7%
|
ROA (Net income/ Total Assets)
|
1.86%
|
3.81%
|
1.78%
|
1.84%
|
3.71%
|
4.11%
|
4.37%
|
4.41%
|
Assets
1 |
3,391
|
4,276
|
4,637
|
5,385
|
5,305
|
5,873
|
6,471
|
7,183
|
Book Value Per Share
2 |
12.20
|
13.50
|
12.20
|
11.30
|
11.70
|
13.10
|
14.50
|
15.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
260
|
209
|
90.3
|
180
|
-
|
280
|
244
|
234
|
Capex / Sales
|
7.01%
|
5.47%
|
2.3%
|
3.79%
|
-
|
5.01%
|
4.01%
|
3.56%
|
Announcement Date
|
19-02-26
|
20-02-27
|
21-03-02
|
22-03-01
|
23-03-06
|
24-02-28
|
-
|
-
|
Last Close Price
32.6
USD Average target price
42.4
USD Spread / Average Target +30.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.34% | 3.49B | | -8.92% | 38.91B | | +12.97% | 35.99B | | +8.71% | 34.46B | | +8.03% | 20.14B | | +0.06% | 14.22B | | -15.36% | 13.2B | | -.--% | 11.82B | | -5.70% | 11.63B | | +14.26% | 11.62B |
Supermarkets & Convenience Stores
|