Financials Colombia Telecomunicaciones S. A. E.S.P. BIC

Equities

COLTEL

COI06PA00026

Integrated Telecommunications Services

End-of-day quote Bolsa De Valores De Colombia 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
2,075 COP 0.00% Intraday chart for Colombia Telecomunicaciones S. A. E.S.P. BIC 0.00% 0.00%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 7,076,930 7,075,873 7,075,873 7,075,907 7,075,907 7,075,907
Enterprise Value (EV) 1 10,583,570 10,771,831 12,986,445 12,245,996 12,990,874 12,976,829
P/E ratio 17.9 x 302 x 849 x 72.8 x -89.4 x -10.3 x
Yield - - - 1.44% - -
Capitalization / Revenue 1.37 x 1.35 x 1.34 x 1.21 x 1.04 x 1.05 x
EV / Revenue 2.05 x 2.06 x 2.45 x 2.1 x 1.91 x 1.93 x
EV / EBITDA 7.51 x 8.83 x 10.3 x 9.35 x 12.3 x 12.7 x
EV / FCF 222 x 23.2 x 47.9 x 16.9 x 12.4 x 27.4 x
FCF Yield 0.45% 4.31% 2.09% 5.92% 8.07% 3.66%
Price to Book 1.08 x 1.07 x 1.55 x 1.41 x 1.5 x 1.79 x
Nbr of stocks (in thousands) 3,410,059 3,410,059 3,410,059 3,410,076 3,410,076 3,410,076
Reference price 2 2,075 2,075 2,075 2,075 2,075 2,075
Announcement Date 3/4/19 3/30/20 3/18/21 3/31/22 3/29/23 3/22/24
1COP in Million2COP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 5,169,452 5,224,951 5,294,953 5,838,923 6,792,882 6,729,708
EBITDA 1 1,410,123 1,219,663 1,265,091 1,309,424 1,058,983 1,021,533
EBIT 1 288,944 168,760 290,454 340,036 133,590 125,757
Operating Margin 5.59% 3.23% 5.49% 5.82% 1.97% 1.87%
Earnings before Tax (EBT) 1 176,437 202,936 21,693 -91,395 501,399 -440,335
Net income 1 394,279 23,437 8,330 97,193 -79,132 -689,666
Net margin 7.63% 0.45% 0.16% 1.66% -1.16% -10.25%
EPS 2 115.6 6.873 2.443 28.50 -23.21 -202.2
Free Cash Flow 1 47,621 463,875 271,131 724,619 1,048,136 474,352
FCF margin 0.92% 8.88% 5.12% 12.41% 15.43% 7.05%
FCF Conversion (EBITDA) 3.38% 38.03% 21.43% 55.34% 98.98% 46.44%
FCF Conversion (Net income) 12.08% 1,979.24% 3,254.71% 745.55% - -
Dividend per Share - - - 29.79 - -
Announcement Date 3/4/19 3/30/20 3/18/21 3/31/22 3/29/23 3/22/24
1COP in Million2COP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,506,640 3,695,958 5,910,572 5,170,089 5,914,967 5,900,922
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.487 x 3.03 x 4.672 x 3.948 x 5.586 x 5.777 x
Free Cash Flow 1 47,621 463,875 271,131 724,619 1,048,136 474,352
ROE (net income / shareholders' equity) 6% 0.36% 0.15% 2.03% -1.62% -15.9%
ROA (Net income/ Total Assets) 1.41% 0.82% 1.37% 1.6% 0.59% 0.56%
Assets 1 27,881,955 2,871,482 606,377 6,074,169 -13,376,002 -123,840,250
Book Value Per Share 2 1,919 1,939 1,339 1,471 1,387 1,159
Cash Flow per Share 2 36.30 121.0 208.0 161.0 141.0 106.0
Capex 1 796,790 782,434 1,039,585 713,839 431,257 815,377
Capex / Sales 15.41% 14.97% 19.63% 12.23% 6.35% 12.12%
Announcement Date 3/4/19 3/30/20 3/18/21 3/31/22 3/29/23 3/22/24
1COP in Million2COP
Estimates
  1. Stock Market
  2. Equities
  3. COLTEL Stock
  4. Financials Colombia Telecomunicaciones S. A. E.S.P. BIC