Financials Administradora de Fondos de Pensiones Habitat S.A.

Equities

HABITAT

CLP009331040

Investment Management & Fund Operators

End-of-day quote Santiago S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
893.9 CLP +0.75% Intraday chart for Administradora de Fondos de Pensiones Habitat S.A. +0.54% +8.36%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 909,900 670,100 506,210 465,770 483,890 824,980
Enterprise Value (EV) 1 852,371 735,888 492,534 464,737 495,795 812,319
P/E ratio 10 x 4.96 x 3.94 x 3.59 x 4.45 x 6.27 x
Yield 7.14% 6.05% 19.8% 24.7% 22.3% -
Capitalization / Revenue 4.49 x 2.37 x 1.62 x 2.09 x 2.07 x 3.03 x
EV / Revenue 4.2 x 2.6 x 1.58 x 2.09 x 2.12 x 2.98 x
EV / EBITDA 7.07 x 3.98 x 2.75 x 3.22 x 3.36 x 4.5 x
EV / FCF 13.4 x 5.29 x 4.23 x 5.97 x 5.44 x 5.85 x
FCF Yield 7.48% 18.9% 23.6% 16.8% 18.4% 17.1%
Price to Book 2.36 x 1.5 x 0.97 x 1.55 x 1.68 x 2.64 x
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Reference price 2 909.9 670.1 506.2 465.8 483.9 825.0
Announcement Date 3/1/19 2/28/20 2/26/21 3/1/22 3/1/23 2/29/24
1CLP in Million2CLP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 202,768 283,327 312,258 222,640 233,645 272,664
EBITDA 1 120,544 184,905 178,837 144,341 147,479 180,412
EBIT 1 118,073 181,759 173,748 142,315 146,004 179,224
Operating Margin 58.23% 64.15% 55.64% 63.92% 62.49% 65.73%
Earnings before Tax (EBT) 1 123,015 183,248 176,028 117,133 144,462 177,927
Net income 1 90,865 135,117 128,629 129,863 108,847 131,600
Net margin 44.81% 47.69% 41.19% 58.33% 46.59% 48.26%
EPS 2 90.87 135.1 128.6 129.9 108.8 131.6
Free Cash Flow 1 63,768 139,080 116,477 77,888 91,165 138,871
FCF margin 31.45% 49.09% 37.3% 34.98% 39.02% 50.93%
FCF Conversion (EBITDA) 52.9% 75.22% 65.13% 53.96% 61.82% 76.97%
FCF Conversion (Net income) 70.18% 102.93% 90.55% 59.98% 83.76% 105.52%
Dividend per Share 2 65.00 40.54 100.0 115.0 108.0 -
Announcement Date 3/1/19 2/28/20 2/26/21 3/1/22 3/1/23 2/29/24
1CLP in Million2CLP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 65,788 - - 11,905 -
Net Cash position 1 57,529 - 13,676 1,033 - 12,661
Leverage (Debt/EBITDA) - 0.3558 x - - 0.0807 x -
Free Cash Flow 1 63,768 139,080 116,477 77,888 91,165 138,871
ROE (net income / shareholders' equity) 24.6% 32.5% 26.6% 26% 37% 43.8%
ROA (Net income/ Total Assets) 15.7% 18.9% 14.3% 13% 16.3% 19.1%
Assets 1 578,505 716,247 901,096 1,001,489 666,464 690,482
Book Value Per Share 2 386.0 445.0 521.0 300.0 289.0 312.0
Cash Flow per Share 2 61.20 42.30 123.0 100.0 92.00 89.40
Capex 1 7,754 2,537 2,741 1,599 771 688
Capex / Sales 3.82% 0.9% 0.88% 0.72% 0.33% 0.25%
Announcement Date 3/1/19 2/28/20 2/26/21 3/1/22 3/1/23 2/29/24
1CLP in Million2CLP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. HABITAT Stock
  4. Financials Administradora de Fondos de Pensiones Habitat S.A.