Financials Enel Distribución Perú S.A.A.

Equities

ENDISPC1

PEP701011004

Electric Utilities

End-of-day quote Lima 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
3.65 PEN 0.00% Intraday chart for Enel Distribución Perú S.A.A. +0.55% -1.08%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,404 4,693 3,448 2,554 4,534 11,192
Enterprise Value (EV) 1 4,784 6,066 5,075 4,252 6,305 13,195
P/E ratio 9.9 x 10.9 x 12.7 x 7.73 x 9.46 x 20.7 x
Yield 4.04% 0.98% 3.16% 5.18% 4.23% -
Capitalization / Revenue 1.16 x 1.49 x 1.12 x 0.74 x 1.16 x 2.7 x
EV / Revenue 1.62 x 1.93 x 1.65 x 1.24 x 1.61 x 3.18 x
EV / EBITDA 6.51 x 7.36 x 7.58 x 5.4 x 6.48 x 13.9 x
EV / FCF 85.6 x 44.7 x -26.3 x 26.3 x 130 x -81.1 x
FCF Yield 1.17% 2.23% -3.8% 3.8% 0.77% -1.23%
Price to Book 1.62 x 1.97 x 1.3 x 0.92 x 1.47 x 3.36 x
Nbr of stocks (in thousands) 3,033,047 3,033,047 3,033,047 3,033,047 3,033,047 3,033,047
Reference price 2 1.122 1.547 1.137 0.8421 1.495 3.690
Announcement Date 2/26/19 7/17/20 3/25/21 2/24/22 3/29/23 3/29/24
1PEN in Million2PEN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 2,944 3,141 3,072 3,437 3,921 4,147
EBITDA 1 735.4 824.2 669.8 787.3 973.1 949.4
EBIT 1 576.9 655.3 490.6 597 772.8 728.1
Operating Margin 19.59% 20.86% 15.97% 17.37% 19.71% 17.56%
Earnings before Tax (EBT) 1 504.9 614.6 407.2 514.5 710.5 665.6
Net income 1 343.8 428.9 272.6 330.5 479 433.4
Net margin 11.68% 13.65% 8.87% 9.62% 12.22% 10.45%
EPS 2 0.1134 0.1414 0.0899 0.1090 0.1579 0.1780
Free Cash Flow 1 55.89 135.6 -192.9 161.7 48.35 -162.8
FCF margin 1.9% 4.32% -6.28% 4.7% 1.23% -3.93%
FCF Conversion (EBITDA) 7.6% 16.45% - 20.53% 4.97% -
FCF Conversion (Net income) 16.25% 31.61% - 48.9% 10.09% -
Dividend per Share 2 0.0453 0.0151 0.0359 0.0436 0.0632 -
Announcement Date 2/26/19 7/17/20 3/25/21 2/24/22 3/29/23 3/29/24
1PEN in Million2PEN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 946 980.3 1,051 1,086 1,042
EBITDA 1 253.3 254.6 282.9 307 256.8
EBIT - - - - -
Operating Margin - - - - -
Earnings before Tax (EBT) - - - - -
Net income - - - - -
Net margin - - - - -
EPS - - - - -
Dividend per Share - - - - -
Announcement Date 7/26/22 10/26/22 2/17/23 4/30/23 7/25/23
1PEN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,381 1,373 1,627 1,698 1,771 2,003
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.877 x 1.666 x 2.429 x 2.156 x 1.82 x 2.11 x
Free Cash Flow 1 55.9 136 -193 162 48.4 -163
ROE (net income / shareholders' equity) 17.2% 19.1% 10.8% 12.2% 16.3% 13.5%
ROA (Net income/ Total Assets) 8.23% 8.8% 6.07% 6.76% 8.1% 7.17%
Assets 1 4,179 4,874 4,490 4,890 5,916 6,043
Book Value Per Share 2 0.6900 0.7900 0.8800 0.9200 1.020 1.100
Cash Flow per Share 2 0.0300 0.0600 0.0500 0.0800 0.0200 0.0200
Capex 1 399 355 326 483 648 492
Capex / Sales 13.54% 11.3% 10.6% 14.06% 16.53% 11.87%
Announcement Date 2/26/19 7/17/20 3/25/21 2/24/22 3/29/23 3/29/24
1PEN in Million2PEN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ENDISPC1 Stock
  4. Financials Enel Distribución Perú S.A.A.