Company Valuation: Empresa Nacional de Telecomunicaciones S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 869,507 884,910 973,311 891,796 1,419,782 1,279,858 - -
Change - 1.77% 9.99% -8.37% 59.2% -9.86% - -
Enterprise Value (EV) 1 3,157,857 3,361,249 2,978,022 3,209,191 2,788,782 3,208,733 3,262,749 3,287,407
Change - 6.44% -11.4% 7.76% -13.1% 15.06% 1.68% 0.76%
P/E 11.6x 1.94x 11x 13.2x 7.42x 9.96x 7.62x 6.4x
PBR 0.58x 0.57x 0.58x 0.49x 0.73x 0.64x 0.62x 0.59x
PEG - 0x -0.1x -0.6x 0x -0.3x 0.2x 0.3x
Capitalization / Revenue 0.35x 0.28x 0.38x 0.32x 0.47x 0.4x 0.39x 0.37x
EV / Revenue 1.28x 1.07x 1.16x 1.16x 0.92x 1.01x 0.99x 0.96x
EV / EBITDA 4.15x 2.62x 4.19x 4.07x 3.34x 3.61x 3.48x 3.3x
EV / EBIT 10.7x 4.44x 11.9x 13.9x 11.2x 11.1x 9.74x 8.86x
EV / FCF 11.8x -566x 8.77x - 7.44x 17.5x 15.6x 18.7x
FCF Yield 8.45% -0.18% 11.4% - 13.4% 5.71% 6.43% 5.35%
Dividend per Share 2 839 1,239 - - 255 278.9 342.2 389.4
Rate of return 29.1% 42.3% - - 5.42% 6.58% 8.08% 9.19%
EPS 2 248.2 1,512 294.3 224.1 633.7 425.5 556.3 662.6
Distribution rate 338% 81.9% - - 40.2% 65.5% 61.5% 58.8%
Net sales 1 2,460,119 3,137,710 2,573,142 2,764,760 3,032,274 3,163,447 3,310,474 3,431,217
EBITDA 1 761,257 1,282,013 710,311 788,613 835,473 888,522 938,080 995,337
EBIT 1 294,375 757,609 249,569 230,853 249,853 288,929 334,969 370,907
Net income 1 74,975 456,787 88,884 67,672 191,396 128,509 168,019 200,108
Net Debt 1 2,288,350 2,476,339 2,004,712 2,317,395 1,369,000 1,928,875 1,982,891 2,007,549
Reference price 2 2,879.00 2,930.00 3,222.70 2,952.80 4,701.00 4,237.70 4,237.70 4,237.70
Nbr of stocks (in thousands) 302,017 302,017 302,017 302,017 302,017 302,017 - -
Announcement Date 26/01/22 25/01/23 25/01/24 30/01/25 29/01/26 - - -
1CLP in Million2CLP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.96x1.01x3.61x6.58% 1.29B
11.35x1.31x4.17x6.8% 226B
9.91x2.48x6.49x6.31% 185B
12.64x2.09x5.38x4.31% 140B
40.53x8.01x14.9x - 135B
11.6x0.95x3.61x6.42% 89.73B
13.53x1.86x8.11x3.09% 89.58B
13.68x2.05x5.14x2.41% 73.23B
13.79x2.52x8.02x5.34% 54.76B
22.17x5.13x18.72x4.9% 52.62B
Average 15.91x 2.74x 7.82x 5.13% 104.69B
Weighted average by Cap. 16.06x 2.81x 7.41x 5.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Empresa Nacional de Telecomunicaciones S.A.

Historical PBR trend

Valuation ratios - PBR - Empresa Nacional de Telecomunicaciones S.A.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Empresa Nacional de Telecomunicaciones S.A.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Empresa Nacional de Telecomunicaciones S.A.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Empresa Nacional de Telecomunicaciones S.A.
  1. Stock Market
  2. Stocks
  3. ENTEL Stock
  4. Valuation Empresa Nacional de Telecomunicaciones S.A.