Company Valuation: SalfaCorp S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 145,089 117,986 245,591 659,881 698,374 - -
Change - -18.68% 108.15% - 5.83% - -
Enterprise Value (EV) 145,089 117,986 245,591 659,881 698,374 698,374 698,374
Change - -18.68% 108.15% - 5.83% 0% 0%
P/E - - - 13x 13.5x 11.3x 11.7x
PBR - - - - - - -
PEG - - - - 7.04x 0.6x -3.25x
Capitalization / Revenue 0.2x 0.14x 0.24x - 0.63x 0.61x 0.64x
EV / Revenue 0x 0x 0x - 0.63x 0.61x 0.64x
EV / EBITDA 0x 0x 0x - 5.86x 5.75x 6.11x
EV / EBIT 0x 0x 0x - 10x 9.25x 9.54x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 20.55 - - - 27.62 28.15 33.87
Rate of return 6.37% - - - 2.17% 2.22% 2.67%
EPS 2 - - - 92.04 93.81 112.9 108.8
Distribution rate - - - - 29.4% 24.9% 31.1%
Net sales 1 712,764 829,374 1,040,369 - 1,101,858 1,143,437 1,096,174
EBITDA 1 65,865 89,445 117,705 - 119,178 121,515 114,238
EBIT 1 37,818 56,765 81,449 - 69,712 75,528 73,234
Net income 1 - - - 50,611 51,583 62,077 59,845
Net Debt - - - - - - -
Reference price 2 322.49 262.25 446.61 1,200.00 1,270.00 1,270.00 1,270.00
Nbr of stocks (in thousands) 449,901 449,901 549,901 549,901 549,901 - -
Announcement Date 2/25/22 A 3/14/23 A 2/21/24 A 1/29/26 A - - -
1CLP in Million2CLP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.54x - - - 709M
57.17x2.64x25.17x0.07% 99.62B
11.62x1.01x5.53x5.03% 65.88B
34.7x4.37x23.7x0.19% 59.21B
24.76x1.92x18.92x1.19% 52.66B
48.38x3.9x24.64x2% 37.76B
23.48x1.6x14.78x0.2% 33.92B
27.15x0.68x11.23x2.27% 33.56B
21.83x0.43x6.79x2.83% 28.72B
5.01x0.31x5.98x5.63% 26.71B
Average 26.76x 1.87x 15.19x 2.16% 43.88B
Weighted average by Cap. 32.19x 2.13x 16.97x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. SALFACORP Stock
  4. Valuation SalfaCorp S.A.