Financials Ipal S.A.

Equities

IPAL

CLP5599R1096

Food Processing

End-of-day quote Santiago S.E. 23:00:00 30/05/2024 BST 5-day change 1st Jan Change
1,210 CLP -.--% Intraday chart for Ipal S.A. -.--% -.--%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 13,192 13,307 13,307 13,307 13,307 13,307
Enterprise Value (EV) 1 7,978 16,613 24,179 21,675 20,312 20,761
P/E ratio 4.77 x -9.85 x -3.41 x 6.64 x -2.32 x 8.01 x
Yield 6.29% 4.96% - 4.52% - -
Capitalization / Revenue 0.18 x 0.36 x 0.41 x 0.28 x 0.21 x 0.16 x
EV / Revenue 0.11 x 0.45 x 0.75 x 0.46 x 0.32 x 0.26 x
EV / EBITDA 1.13 x 7.4 x 132 x -1,045 x -9.04 x 4.27 x
EV / FCF 1.3 x -1.69 x -12.8 x 11.3 x -22.8 x 18.3 x
FCF Yield 77.1% -59.2% -7.8% 8.82% -4.39% 5.46%
Price to Book 0.34 x 0.35 x 0.42 x 0.4 x 0.49 x 0.47 x
Nbr of stocks (in thousands) 10,993 10,993 10,993 10,993 10,993 10,993
Reference price 2 1,200 1,210 1,210 1,210 1,210 1,210
Announcement Date 22/03/19 13/04/20 01/04/21 30/03/22 31/03/23 29/03/24
1CLP in Million2CLP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 71,362 36,970 32,357 47,558 64,052 81,411
EBITDA 1 7,052 2,245 182.5 -20.73 -2,248 4,864
EBIT 1 4,440 -0.15 -2,131 -2,329 -4,823 2,170
Operating Margin 6.22% -0% -6.59% -4.9% -7.53% 2.67%
Earnings before Tax (EBT) 1 3,897 1,074 -3,307 -1,930 -7,667 1,021
Net income 1 2,768 -1,351 -3,900 2,003 -5,728 1,662
Net margin 3.88% -3.65% -12.05% 4.21% -8.94% 2.04%
EPS 2 251.8 -122.9 -354.8 182.2 -521.1 151.1
Free Cash Flow 1 6,150 -9,841 -1,887 1,912 -892.1 1,133
FCF margin 8.62% -26.62% -5.83% 4.02% -1.39% 1.39%
FCF Conversion (EBITDA) 87.22% - - - - 23.29%
FCF Conversion (Net income) 222.21% - - 95.43% - 68.18%
Dividend per Share 2 75.53 60.00 - 54.67 - -
Announcement Date 22/03/19 13/04/20 01/04/21 30/03/22 31/03/23 29/03/24
1CLP in Million2CLP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 3,306 10,872 8,368 7,004 7,454
Net Cash position 1 5,214 - - - - -
Leverage (Debt/EBITDA) - 1.473 x 59.56 x -403.6 x -3.116 x 1.532 x
Free Cash Flow 1 6,150 -9,841 -1,887 1,912 -892 1,133
ROE (net income / shareholders' equity) 7.69% -2.42% -11.5% 5.15% -20.7% 7.46%
ROA (Net income/ Total Assets) 3.86% -0% -2.22% -2.34% -4.62% 1.83%
Assets 1 71,760 1,350,867,000 175,902 -85,575 124,103 90,615
Book Value Per Share 2 3,546 3,423 2,875 3,002 2,482 2,572
Cash Flow per Share 2 1,395 644.0 758.0 1,042 1,245 1,270
Capex 1 2,136 1,493 1,308 1,781 2,083 743
Capex / Sales 2.99% 4.04% 4.04% 3.74% 3.25% 0.91%
Announcement Date 22/03/19 13/04/20 01/04/21 30/03/22 31/03/23 29/03/24
1CLP in Million2CLP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA