|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,976.70 CLP | -0.37% |
|
-0.41% | -14.98% |
| 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 | 510,916 | - |
| Change | - | 7.45% | 37.87% | 5.3% | 35.5% | -14.98% | - |
| Enterprise Value (EV) 1 | 312,194 | 354,083 | 467,601 | 517,002 | 680,297 | 578,961 | 579,616 |
| Change | - | 13.42% | 32.06% | 10.56% | 31.59% | -14.9% | 0.11% |
| P/E | 7.22x | 9.69x | 14.6x | 14.7x | 21.9x | 13.6x | 12.3x |
| PBR | 1.48x | 1.55x | 1.98x | 1.88x | 2.35x | 1.98x | 2.01x |
| PEG | - | -0.5x | -1.71x | 2.98x | -2.35x | 0.4x | 1.2x |
| Capitalization / Revenue | 0.96x | 0.97x | 1.29x | 1.18x | 1.49x | 1.19x | 1.13x |
| EV / Revenue | 1.06x | 1.12x | 1.43x | 1.38x | 1.68x | 1.35x | 1.28x |
| EV / EBITDA | 4.36x | 5.7x | 8.29x | 7.91x | 10.1x | 7.54x | 7.09x |
| EV / EBIT | 5.96x | 11.1x | 14.4x | 13.2x | 17.9x | 12.3x | 11.3x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60.95 | - | - | - | - | 138.5 | 173 |
| Rate of return | 5.54% | - | - | - | - | 7% | 8.75% |
| 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 | 1,976.70 | 1,976.70 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.65x | 1.35x | 7.56x | 6.98% | 553M | |
| 25.17x | 3.88x | 13.71x | 3.54% | 195B | |
| 49.42x | 6.07x | 25.31x | 0.75% | 154B | |
| 28.15x | 2.67x | 17.87x | 0.82% | 70.4B | |
| 43.76x | 2.7x | 10.58x | 1.41% | 35B | |
| 19.99x | 3.62x | 14.47x | 1.17% | 27.5B | |
| 21.41x | 1.44x | 8.14x | 4.38% | 27.48B | |
| 18.6x | 2.57x | 11.44x | 1.93% | 22.54B | |
| 28.3x | 1.65x | 13.96x | -.--% | 20.38B | |
| 13.71x | 1.66x | 6.97x | 4.73% | 9.43B | |
| Average | 26.22x | 2.76x | 13.00x | 2.57% | 56.14B | |
| Weighted average by Cap. | 32.54x | 3.95x | 16.77x | 2.06% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
