Financials Banco de Chile Nyse

Equities

BCH

US0595201064

Banks

Market Closed - Nyse 21:00:02 31/05/2024 BST 5-day change 1st Jan Change
23.68 USD +0.30% Intraday chart for Banco de Chile -1.91% +2.60%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,051,061 7,328,789 6,723,697 8,889,503 10,454,258 11,010,862 - -
Enterprise Value (EV) 1 8,051,061 7,328,789 6,723,697 8,889,503 10,454,258 11,010,862 11,010,862 11,010,862
P/E ratio 13.6 x 15.8 x 8.48 x 6.31 x 8.41 x 9.8 x 10.4 x 9.94 x
Yield 4.35% 3.01% 8.03% - 7.8% 7.18% 6.82% 6.94%
Capitalization / Revenue 4 x 3.78 x 3.01 x 2.85 x 3.5 x 3.65 x 3.54 x 3.26 x
EV / Revenue 4 x 3.78 x 3.01 x 2.85 x 3.5 x 3.65 x 3.54 x 3.26 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 2.28 x 1.97 x 1.59 x 1.83 x 2 x 1.84 x 1.86 x 1.78 x
Nbr of stocks (in thousands) 101,017,081 101,017,081 101,017,081 101,017,081 101,017,081 101,017,081 - -
Reference price 2 79.70 72.55 66.56 88.00 103.5 109.0 109.0 109.0
Announcement Date 04/02/20 03/02/21 31/01/22 13/01/23 29/01/24 - - -
1CLP in Million2CLP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,014,520 1,938,743 2,230,257 3,115,793 2,982,844 3,012,828 3,109,532 3,376,433
EBITDA - - - - - - - -
EBIT 1 1,103,516 1,056,412 1,342,493 2,120,310 1,878,773 1,884,054 1,843,096 1,957,641
Operating Margin 54.78% 54.49% 60.19% 68.05% 62.99% 62.53% 59.27% 57.98%
Earnings before Tax (EBT) 1 762,692 589,071 971,473 1,685,192 1,517,522 1,439,326 1,383,323 1,472,270
Net income 1 593,008 463,109 792,922 1,409,433 1,243,634 1,123,640 1,070,166 1,135,678
Net margin 29.44% 23.89% 35.55% 45.24% 41.69% 37.3% 34.42% 33.64%
EPS 2 5.870 4.580 7.850 13.95 12.31 11.12 10.46 10.96
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 3.470 2.181 5.344 - 8.077 7.823 7.433 7.569
Announcement Date 04/02/20 03/02/21 31/01/22 13/01/23 29/01/24 - - -
1CLP in Million2CLP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 704,251 685,185 846,766 778,186 805,656 703,166 748,399 678,346 858,729 780,128 717,411 716,176 749,557 757,826
EBITDA - - - - - - - - - - - - - -
EBIT - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 332,402 351,374 504,773 413,364 415,681 333,551 416,040 351,670 416,261 383,334 319,000 298,000 304,000 -
Net income 1 283,818 291,727 431,522 339,574 346,610 265,951 332,147 259,993 385,543 297,655 255,837 236,225 239,205 -
Net margin 40.3% 42.58% 50.96% 43.64% 43.02% 37.82% 44.38% 38.33% 44.9% 38.15% 35.66% 32.98% 31.91% -
EPS 2 2.810 2.890 4.270 3.360 3.430 2.630 3.290 2.570 3.820 2.950 2.530 2.340 2.365 -
Dividend per Share - 5.340 - - - 8.582 - - - - - - - -
Announcement Date 31/01/22 14/04/22 14/07/22 27/10/22 13/01/23 27/04/23 28/07/23 30/10/23 29/01/24 29/04/24 - - - -
1CLP in Million2CLP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 17.5% 12.8% 19.9% 31% 24.6% 18.6% 18.4% 18.9%
ROA (Net income/ Total Assets) 1.57% 1.06% 1.62% 2.64% 2.24% 2.04% 1.88% 1.89%
Assets 1 37,771,210 43,685,407 48,897,509 53,478,771 55,523,837 55,080,392 56,817,966 59,946,077
Book Value Per Share 2 34.90 36.90 41.80 48.10 51.90 59.40 58.50 61.30
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 04/02/20 03/02/21 31/01/22 13/01/23 29/01/24 - - -
1CLP in Million2CLP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
109 CLP
Average target price
109 CLP
Spread / Average Target
+0.02%
Consensus