Valuation Forus S.A.

Stocks

End-of-day quote Santiago S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
1,908.30 ^CLP	+0.44%		+1.09%	-17.92%

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

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	284,316	305,510	421,201	443,507	600,940	493,236	-	-
Change	-	7.45%	37.87%	5.3%	35.5%	-17.92%	-	-
Enterprise Value (EV)	312,194	354,083	467,601	517,002	680,297	493,236	493,236	493,236
Change	-	13.42%	32.06%	10.56%	31.59%	-27.5%	0%	0%
P/E	7.22x	9.69x	14.6x	14.7x	21.9x	22.7x	18.2x	16.1x
PBR	1.48x	1.55x	1.98x	1.88x	2.35x	2.03x	2.02x	2.05x
PEG	-	-0.5x	-1.71x	2.98x	-2.35x	-1.1x	0.7x	1.3x
Capitalization / Revenue	0.96x	0.97x	1.29x	1.18x	1.49x	1.19x	1.13x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.13x	1.08x
EV / EBITDA	0x	0x	0x	0x	0x	7.65x	6.99x	6.44x
EV / EBIT	0x	0x	0x	0x	0x	15.3x	12.9x	11.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	60.95	-	-	-	-	128.4	102.7	128.6
Rate of return	5.54%	-	-	-	-	6.73%	5.38%	6.74%
EPS ²	152.4	122	111.6	117.1	106.2	84.25	105.1	118.4
Distribution rate	40%	-	-	-	-	152%	97.7%	109%
Net sales ¹	294,690	315,055	326,555	375,983	403,758	413,950	435,096	457,640
EBITDA ¹	71,597	62,158	56,386	65,367	67,211	64,444	70,513	76,639
EBIT ¹	52,371	32,011	32,531	39,058	38,013	32,266	38,328	42,457
Net income ¹	39,350	31,543	28,860	30,093	27,452	21,861	27,276	30,729
Net Debt	27,878	48,572	46,400	73,495	79,357	-	-	-
Reference price ²	1,100.00	1,182.00	1,629.60	1,715.90	2,325.00	1,908.30	1,908.30	1,908.30
Nbr of stocks (in thousands)	258,469	258,469	258,469	258,469	258,469	258,469	-	-
Announcement Date	02/03/22	01/03/23	02/03/24	01/04/25	27/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FORUS S.A.	22.65x	-	-	6.73%	540M
INDITEX	26.94x	4.16x	14.7x	3.3%	211B
FAST RETAILING CO., LTD.	48.05x	5.92x	24.64x	0.77%	154B
ROSS STORES, INC.	32.64x	3.12x	20.86x	0.7%	81.87B
KERING	53.71x	2.97x	11.46x	1.19%	40.63B
TAPESTRY, INC.	23.81x	4.27x	17.09x	0.98%	32.8B
HENNES & MAURITZ AB	23.04x	1.53x	8.64x	4.08%	30.13B
NEXT PLC	19.31x	2.67x	12x	2.01%	24.16B
BURLINGTON STORES, INC.	31.87x	1.85x	15.72x	-.--%	22.95B
LPP SA	15.6x	1.84x	7.85x	4.11%	11.1B
Average	29.76x	3.15x	14.77x	2.39%	60.97B
Weighted average by Cap.	34.14x	4.07x	17.47x	1.93%