SALMONES CAMANCHACA S.A. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,719 CLP | 0.00% |
|
0.00% | -4.86% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,929 | 3,581 | 1,820 | 3,304 | 2,455 | 2,349 | - | - |
| Enterprise Value (EV) 2 | 5,728 | 4,539 | 2,922 | 4,088 | 2,455 | 3,754 | 3,681 | 3,589 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.54 x | 1.66 x | 0.7 x | 0.86 x | 0.66 x | 0.53 x | 0.54 x | 0.51 x |
| EV / Revenue | 1.79 x | 2.11 x | 1.12 x | 1.06 x | 0.66 x | 0.84 x | 0.84 x | 0.78 x |
| EV / EBITDA | 7.52 x | -170 x | 102 x | 5.1 x | 7 x | 5.74 x | 4.89 x | 4.73 x |
| EV / FCF | -24.3 x | -42.5 x | - | 8.29 x | - | -29.8 x | 10.9 x | 19 x |
| FCF Yield | -4.12% | -2.35% | - | 12.1% | - | -3.36% | 9.14% | 5.27% |
| Price to Book | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 66,000 | 66,000 | 74,194 | 74,195 | 74,195 | 74,195 | - | - |
| Reference price 3 | 8.471 | 6.357 | 2.785 | 4.543 | 3.255 | 2.866 | 2.866 | 2.866 |
| Announcement Date | 2/28/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/21/24 | - | - | - |
1USD in Million2NOK in Million3USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,205 | 2,153 | 2,609 | 3,850 | 3,711 | 4,465 | 4,376 | 4,573 |
| EBITDA 1 | 761.3 | -26.72 | 28.54 | 801.9 | 350.8 | 653.7 | 753.5 | 759.5 |
| EBIT 1 | 638.1 | -157.2 | -115.9 | 618.5 | 152.9 | 441 | 530.2 | 527.4 |
| Operating Margin | 19.91% | -7.3% | -4.44% | 16.06% | 4.12% | 9.88% | 12.12% | 11.53% |
| Earnings before Tax (EBT) 1 | 540.9 | -368.9 | -115.1 | 624.3 | -88.96 | 349.9 | 442.5 | 445.8 |
| Net income 1 | 400.4 | -266.6 | -83.19 | 461.5 | -62.81 | 261.2 | 328.8 | 328.5 |
| Net margin | 12.49% | -12.39% | -3.19% | 11.99% | -1.69% | 5.85% | 7.51% | 7.18% |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -235.8 | -106.7 | - | 493 | - | -126.2 | 336.4 | 189.3 |
| FCF margin | -7.36% | -4.96% | - | 12.8% | - | -2.83% | 7.69% | 4.14% |
| FCF Conversion (EBITDA) | - | - | - | 61.48% | - | - | 44.65% | 24.92% |
| FCF Conversion (Net income) | - | - | - | 106.82% | - | - | 102.32% | 57.61% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/28/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/21/24 | - | - | - |
1NOK in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 566 | 956 | 783.3 | 947.1 | 959.8 | 1,018 | 1,209 | 668.9 | 884.8 | 992.3 | 1,281 | 1,085 | 1,018 | 1,338 | 1,051 |
| EBITDA 1 | 31.26 | 156.4 | 36.07 | 249.7 | 255.7 | 234.3 | 270 | 44.96 | 31.52 | 9.027 | 178.1 | 197.4 | 128.4 | 157.8 | 189.7 |
| EBIT 1 | -3.969 | 119.3 | -4.113 | 206.4 | 210.4 | 186.6 | 222 | -3.28 | -19.97 | -43.53 | 124.1 | 146.3 | 76.29 | 104.3 | 126.4 |
| Operating Margin | -0.7% | 12.48% | -0.53% | 21.79% | 21.92% | 18.33% | 18.37% | -0.49% | -2.26% | -4.39% | 9.69% | 13.48% | 7.49% | 7.8% | 12.03% |
| Earnings before Tax (EBT) 1 | 51.31 | 117.8 | 21.08 | 226.5 | 252.6 | 100.5 | 114.6 | -27.42 | -81.55 | -95.54 | 94.83 | 121.3 | 51.14 | 79 | 137 |
| Net income 1 | 39.28 | 85.84 | 15.69 | 163.9 | 185.6 | 79.21 | 84.28 | -20.11 | -59.25 | -68.4 | 73.76 | 92.98 | 39.92 | 60.26 | 103 |
| Net margin | 6.94% | 8.98% | 2% | 17.3% | 19.33% | 7.78% | 6.97% | -3.01% | -6.7% | -6.89% | 5.76% | 8.57% | 3.92% | 4.5% | 9.8% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/10/21 | 2/23/22 | 5/11/22 | 8/17/22 | 11/16/22 | 2/22/23 | 5/15/23 | 8/16/23 | 11/15/23 | 2/21/24 | - | - | - | - | - |
1NOK in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 799 | 959 | 1,103 | 784 | - | 1,405 | 1,333 | 1,240 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.05 x | -35.88 x | 38.64 x | 0.9778 x | - | 2.149 x | 1.769 x | 1.633 x |
| Free Cash Flow 1 | -236 | -107 | - | 493 | - | -126 | 336 | 189 |
| ROE (net income / shareholders' equity) | 21.9% | -17% | -5.37% | 22.7% | - | 12.1% | 13.9% | 12.8% |
| ROA (Net income/ Total Assets) | 11.3% | -8.08% | -2.34% | 10.5% | - | 4.5% | 4.6% | 3.9% |
| Assets 1 | 3,533 | 3,299 | 3,557 | 4,379 | - | 5,806 | 7,149 | 8,424 |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 384 | 193 | 135 | 301 | - | 263 | 263 | 263 |
| Capex / Sales | 12% | 8.95% | 5.16% | 7.81% | - | 5.89% | 6.01% | 5.75% |
| Announcement Date | 2/28/20 | 2/24/21 | 2/23/22 | 2/22/23 | 2/21/24 | - | - | - |
1NOK in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
2,719
Average target price
-
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -4.86% | 213M | |
| +24.44% | 3.55B | |
| 0.00% | 1.04B | |
| +3.44% | 717M | |
| -.--% | 486M | |
| +31.42% | 412M | |
| -4.05% | 393M | |
| -8.28% | 373M | |
| -18.49% | 391M | |
| +19.95% | 353M |
- Stock Market
- Equities
- SALMOCAM Stock
- Financials Salmones Camanchaca S.A.
