Financials Viña San Pedro Tarapacá S.A.

Equities

VSPT

CL0002209253

Distillers & Wineries

End-of-day quote Santiago S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
5.528 CLP -.--% Intraday chart for Viña San Pedro Tarapacá S.A. -.--% -.--%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 231,225 286,783 291,379 253,808 235,821 220,952
Enterprise Value (EV) 1 255,333 318,736 320,095 279,816 290,078 287,891
P/E ratio 15.6 x 12.9 x 13 x 11.3 x 7.88 x 15.5 x
Yield 3.21% 3.87% 3.85% 7.06% 6.35% 3.23%
Capitalization / Revenue 1.12 x 1.35 x 1.24 x 0.97 x 0.8 x 0.87 x
EV / Revenue 1.24 x 1.5 x 1.36 x 1.07 x 0.98 x 1.14 x
EV / EBITDA 8.96 x 7.81 x 8.11 x 5.99 x 5.86 x 9.27 x
EV / FCF -26.2 x 16.2 x 20.9 x 38.5 x -30.5 x 53.2 x
FCF Yield -3.82% 6.17% 4.79% 2.6% -3.28% 1.88%
Price to Book 1.01 x 1.19 x 1.17 x 0.94 x 0.84 x 0.81 x
Nbr of stocks (in thousands) 39,969,697 39,969,697 39,969,697 39,969,697 39,969,697 39,969,697
Reference price 2 5.785 7.175 7.290 6.350 5.900 5.528
Announcement Date 2/28/19 2/27/20 2/23/21 2/24/22 3/1/23 2/29/24
1CLP in Million2CLP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 206,519 212,322 235,210 261,620 296,350 252,825
EBITDA 1 28,494 40,817 39,491 46,700 49,524 31,057
EBIT 1 20,689 30,922 29,443 35,968 38,986 20,601
Operating Margin 10.02% 14.56% 12.52% 13.75% 13.16% 8.15%
Earnings before Tax (EBT) 1 20,169 28,459 27,754 28,755 29,398 10,849
Net income 1 14,833 22,218 22,452 22,408 29,950 14,259
Net margin 7.18% 10.46% 9.55% 8.56% 10.11% 5.64%
EPS 2 0.3700 0.5559 0.5600 0.5606 0.7490 0.3567
Free Cash Flow 1 -9,757 19,658 15,320 7,273 -9,503 5,409
FCF margin -4.72% 9.26% 6.51% 2.78% -3.21% 2.14%
FCF Conversion (EBITDA) - 48.16% 38.79% 15.57% - 17.42%
FCF Conversion (Net income) - 88.48% 68.24% 32.46% - 37.93%
Dividend per Share 2 0.1856 0.2780 0.2809 0.4485 0.3747 0.1784
Announcement Date 2/28/19 2/27/20 2/23/21 2/24/22 3/1/23 2/29/24
1CLP in Million2CLP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 24,108 31,954 28,716 26,008 54,257 66,939
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.8461 x 0.7829 x 0.7272 x 0.5569 x 1.096 x 2.155 x
Free Cash Flow 1 -9,757 19,658 15,320 7,273 -9,503 5,409
ROE (net income / shareholders' equity) 6.6% 9.44% 9.15% 8.62% 10.8% 5.15%
ROA (Net income/ Total Assets) 3.93% 5.35% 4.56% 5.18% 5.5% 2.94%
Assets 1 376,989 415,501 491,980 432,653 544,441 485,530
Book Value Per Share 2 5.740 6.030 6.250 6.760 7.060 6.810
Cash Flow per Share 2 0.3700 0.5900 1.600 1.050 0.1500 0.2300
Capex 1 15,998 21,922 13,171 8,970 13,820 11,479
Capex / Sales 7.75% 10.32% 5.6% 3.43% 4.66% 4.54%
Announcement Date 2/28/19 2/27/20 2/23/21 2/24/22 3/1/23 2/29/24
1CLP in Million2CLP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. VSPT Stock
  4. Financials Viña San Pedro Tarapacá S.A.