BANCO DE CHILE

CHILE
End-of-day quote. End-of-day quote  - 07/30
69.5CLP -1.82%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 7 328 7897 020 687
Entreprise Value (EV)1 7 328 7897 020 687
P/E ratio 15,8x12,4x
Yield 3,01%3,92%
Capitalization / Revenue 3,78x3,47x
EV / Revenue 3,78x3,47x
EV / EBITDA --
Price to Book 1,97x1,70x
Nbr of stocks (in thousands) 101 017 081101 017 081
Reference price (CLP) 72,669,5
Announcement Date 02/03/2021-
Previous period Next period
1 CLP in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2020 2021
Net sales1 1 938 7432 025 594
EBITDA --
Operating profit (EBIT)1 1 056 4121 120 460
Operating Margin 54,5%55,3%
Pre-Tax Profit (EBT)1 589 071762 719
Net income1 463 109598 688
Net margin 23,9%29,6%
EPS2 4,585,62
Dividend per Share2 2,182,73
Announcement Date 02/03/2021-
Previous period Next period
1 CLP in Million
2 CLP
Finances - Leverage
Fiscal Period: December 2020 2021
Net Debt --
Net Cash position --
Leverage (Debt / EBITDA) --
Free Cash Flow --
ROE (Net Profit / Equities) 12,8%15,3%
Shareholders' equity1 3 627 2493 915 697
ROA (Net Profit / Asset) 1,06%1,28%
Assets1 43 685 40746 606 081
Book Value Per Share2 36,940,9
Cash Flow per Share --
Capex --
Capex / Sales --
Announcement Date 02/03/2021-
Previous period Next period
1 CLP in Million
2 CLP
Financial Ratios
Size 2021e 2022e
Capitalization 7 020 687 M CLP -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 12,4x 10,8x
Capitalization / Revenue 3,47x 3,16x
Yield (DPS / Price) 3,92% 5,25%
Price to book (Price / BVPS) 1,70x 1,63x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 55,3% 56,5%
Operating Leverage (Delta EBIT / Delta Sales) 1,35x 1,25x
Net Margin (Net Profit / Revenue) 29,6% 30,2%
ROA (Net Profit / Asset) 1,28% 1,41%
ROE (Net Profit / Equities) 15,3% 15,9%
Rate of Dividend 48,5% 57,0%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 23,0x 21,4x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend