BANCO DE CHILE

CHILE
End-of-day quote. End-of-day quote  - 10/18
69.4CLP +2.06%
Valuation
Fiscal Period: December 2020 2021
Capitalization1 7 328 7897 010 585
Entreprise Value (EV)1 7 328 7897 010 585
P/E ratio 15,8x11,2x
Yield 3,01%4,15%
Capitalization / Revenue 3,78x3,38x
EV / Revenue 3,78x3,38x
EV / EBITDA --
Price to Book 1,97x1,67x
Nbr of stocks (in thousands) 101 017 081101 017 081
Reference price (CLP) 72,669,4
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 076 058
EBITDA --
Operating profit (EBIT)1 1 056 4121 115 222
Operating Margin 54,5%53,7%
Pre-Tax Profit (EBT)1 589 071836 704
Net income1 463 109652 596
Net margin 23,9%31,4%
EPS2 4,586,18
Dividend per Share2 2,182,88
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%16,1%
Shareholders' equity1 3 627 2494 048 250
ROA (Net Profit / Asset) 1,06%1,39%
Assets1 43 685 40747 036 300
Book Value Per Share2 36,941,5
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 7 010 585 M CLP -
Valuation 2021e 2022e
P/E ratio (Price / EPS) 11,2x 10,5x
Capitalization / Revenue 3,38x 3,05x
Yield (DPS / Price) 4,15% 4,79%
Price to book (Price / BVPS) 1,67x 1,57x
Profitability 2021e 2022e
Operating Margin (EBIT / Sales) 53,7% 54,3%
Operating Leverage (Delta EBIT / Delta Sales) 0,79x 1,11x
Net Margin (Net Profit / Revenue) 31,4% 29,9%
ROA (Net Profit / Asset) 1,39% 1,41%
ROE (Net Profit / Equities) 16,1% 16,0%
Rate of Dividend 46,6% 50,0%
Balance Sheet Analysis 2021e 2022e
CAPEX / Sales   0 0
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 22,7x 21,2x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
EPS & Dividend