BANVIDA S.A. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 409.5 CLP | +0.11% |
|
-1.45% | +7.28% |
| Mar. 30 | Banvida S.A. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Banvida S.A. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 530,530 | 341,770 | 408,658 | 413,073 | 484,820 | 610,777 |
| Enterprise Value (EV) 1 | 587,219 | 433,077 | 468,285 | 475,651 | 557,090 | 682,219 |
| P/E ratio | 17.5 x | 8.69 x | 4.86 x | 3.06 x | 4.4 x | 5.6 x |
| Yield | 3.23% | - | 11.2% | 16.8% | 12.8% | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | -316 x | -177 x | -206 x | -139 x | 1,576 x | -132 x |
| FCF Yield | -0.32% | -0.57% | -0.49% | -0.72% | 0.06% | -0.76% |
| Price to Book | 1.41 x | 0.86 x | 0.86 x | 0.91 x | 0.9 x | 1.04 x |
| Nbr of stocks (in thousands) | 1,430,000 | 1,430,000 | 1,588,932 | 1,600,066 | 1,600,066 | 1,600,066 |
| Reference price 2 | 371.0 | 239.0 | 257.2 | 258.2 | 303.0 | 381.7 |
| Announcement Date | 3/29/19 | 4/2/20 | 4/1/21 | 3/31/22 | 5/4/23 | 3/30/24 |
1CLP in Million2CLP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | -565.9 | -598.5 | -741.3 | -614.6 | -650.8 | -894.1 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 30,319 | 39,342 | 84,639 | 135,030 | 109,356 | 109,163 |
| Net income 1 | 30,317 | 39,310 | 84,639 | 135,030 | 110,107 | 109,163 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | 21.20 | 27.49 | 52.90 | 84.39 | 68.81 | 68.22 |
| Free Cash Flow 1 | -1,856 | -2,454 | -2,278 | -3,418 | 353.5 | -5,152 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | 0.32% | - |
| Dividend per Share 2 | 12.00 | - | 28.78 | 43.32 | 38.80 | - |
| Announcement Date | 3/29/19 | 4/2/20 | 4/1/21 | 3/31/22 | 5/4/23 | 3/30/24 |
1CLP in Million2CLP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 56,689 | 91,307 | 59,627 | 62,578 | 72,270 | 71,442 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1,856 | -2,454 | -2,278 | -3,418 | 353 | -5,152 |
| ROE (net income / shareholders' equity) | 7.87% | 10.2% | 19.3% | 28.8% | 22.1% | 19.4% |
| ROA (Net income/ Total Assets) | -0.08% | -0.08% | -0.09% | -0.07% | -0.07% | -0.09% |
| Assets 1 | -39,891,266 | -50,333,274 | -98,761,457 | -196,837,302 | -159,344,822 | -127,526,924 |
| Book Value Per Share 2 | 263.0 | 278.0 | 300.0 | 285.0 | 337.0 | 365.0 |
| Cash Flow per Share 2 | 4.770 | 5.420 | 4.600 | 5.520 | 5.390 | 5.960 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 3/29/19 | 4/2/20 | 4/1/21 | 3/31/22 | 5/4/23 | 3/30/24 |
1CLP in Million2CLP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +7.28% | 699M | |
| +17.41% | 77.36B | |
| +64.10% | 18.24B | |
| +4.61% | 16.24B | |
| +7.02% | 14.06B | |
| -0.04% | 12.58B | |
| +7.21% | 11.87B | |
| +7.38% | 10.99B | |
| +33.84% | 10.26B | |
| +0.04% | 9.96B |
- Stock Market
- Equities
- BANVIDA Stock
- Financials Banvida S.A.
