Valuation Forus S.A.

Stocks

End-of-day quote Santiago S.E. Other stock markets 03/08/2026			5-day change	1st Jan Change
1,887.80 ^CLP	0.00%		-0.38%	-18.80%

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	487,938	-	-
Change	-	7.45%	37.87%	5.3%	35.5%	-18.8%	-	-
Enterprise Value (EV)	312,194	354,083	467,601	517,002	680,297	487,938	487,938	487,938
Change	-	13.42%	32.06%	10.56%	31.59%	-28.28%	0%	0%
P/E	7.22x	9.69x	14.6x	14.7x	21.9x	22.4x	18x	15.9x
PBR	1.48x	1.55x	1.98x	1.88x	2.35x	2.01x	2x	2.02x
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	1.18x	1.12x	1.07x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.12x	1.07x
EV / EBITDA	0x	0x	0x	0x	0x	7.57x	6.92x	6.37x
EV / EBIT	0x	0x	0x	0x	0x	15.1x	12.7x	11.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	60.95	-	-	-	-	128.4	102.7	128.6
Rate of return	5.54%	-	-	-	-	6.8%	5.44%	6.81%
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	1,887.80	1,887.80	1,887.80
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.	22.41x	-	-	6.8%	528M
INDITEX	26.53x	4.09x	14.47x	3.35%	207B
FAST RETAILING CO., LTD.	48.37x	5.94x	24.78x	0.77%	156B
ROSS STORES, INC.	32.38x	3.09x	20.69x	0.71%	81.13B
KERING	53.57x	2.99x	11.67x	1.17%	40.69B
TAPESTRY, INC.	22.82x	4.11x	16.42x	1.03%	31.44B
HENNES & MAURITZ AB	22.93x	1.52x	8.61x	4.1%	29.71B
BURLINGTON STORES, INC.	31.81x	1.85x	15.62x	-.--%	22.9B
NEXT PLC	18.76x	2.59x	11.53x	1.91%	22.83B
LPP SA	15.57x	-	-	4.16%	10.86B
Average	29.51x	3.27x	15.48x	2.4%	60.29B
Weighted average by Cap.	34.12x	4.09x	17.59x	1.93%