Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
28.2 USD | +4.29% | +10.81% | -20.79% |
28/03 | Transcript : Consolidated Water Co. Ltd., 2023 Earnings Call, Mar 28, 2024 | |
27/03 | Consolidated Water Co. Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 244.9 | 182.2 | 161.8 | 226.3 | 560.6 | 446.4 | - |
Enterprise Value (EV) 1 | 244.9 | 182.2 | 161.8 | 226.3 | 560.6 | 446.4 | 446.4 |
P/E ratio | 20.4 x | 50.2 x | 177 x | 38.9 x | 19.1 x | 24.5 x | 21 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 3.56 x | 2.51 x | 2.42 x | 2.41 x | 3.11 x | 3.17 x | 2.81 x |
EV / Revenue | 3.56 x | 2.51 x | 2.42 x | 2.41 x | 3.11 x | 3.17 x | 2.81 x |
EV / EBITDA | 15.2 x | 11.6 x | 18.1 x | 14.6 x | 12.8 x | 15.9 x | 14.8 x |
EV / FCF | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 15,028 | 15,123 | 15,211 | 15,292 | 15,747 | 15,829 | - |
Reference price 2 | 16.30 | 12.05 | 10.64 | 14.80 | 35.60 | 28.20 | 28.20 |
Announcement Date | 16/03/20 | 31/03/21 | 29/03/22 | 30/03/23 | 27/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 68.79 | 72.63 | 66.86 | 94.1 | 180.2 | 141 | 158.8 |
EBITDA 1 | 16.13 | 15.74 | 8.932 | 15.46 | 43.74 | 28.1 | 30.1 |
EBIT 1 | 8.925 | 8.348 | 2.011 | 9.272 | 37.17 | 20.7 | 22.7 |
Operating Margin | 12.97% | 11.49% | 3.01% | 9.85% | 20.62% | 14.68% | 14.29% |
Earnings before Tax (EBT) 1 | 10.17 | 9.43 | 3.635 | 9.737 | 38 | 21.3 | 23.3 |
Net income 1 | 12.18 | 3.712 | 0.8648 | 5.845 | 29.59 | 17.7 | 20.5 |
Net margin | 17.7% | 5.11% | 1.29% | 6.21% | 16.42% | 12.55% | 12.91% |
EPS 2 | 0.8000 | 0.2400 | 0.0600 | 0.3800 | 1.860 | 1.150 | 1.340 |
Free Cash Flow | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 16/03/20 | 31/03/21 | 29/03/22 | 30/03/23 | 27/03/24 | - | - |
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 | 16.41 | 16.65 | 19.56 | 21.07 | 25.05 | 28.43 | 32.87 | 44.24 | 49.85 | 53.25 | 38.2 | 35.75 | 31.75 | 35.3 | 44 |
EBITDA 1 | 2.993 | 2.703 | 3.84 | 4.135 | 2.759 | 4.725 | 6.122 | 11.16 | 12.33 | 14.13 | 7.8 | 7.4 | 6.5 | 6.4 | - |
EBIT 1 | 1.332 | 1.122 | 2.292 | 2.554 | 1.237 | 3.189 | 4.528 | 9.48 | 10.74 | 12.42 | 6 | 5.6 | 4.7 | 4.6 | - |
Operating Margin | 8.11% | 6.74% | 11.72% | 12.12% | 4.94% | 11.22% | 13.78% | 21.43% | 21.55% | 23.32% | 15.71% | 15.66% | 14.8% | 13.03% | - |
Earnings before Tax (EBT) 1 | 1.484 | 2.046 | 2.612 | 2.952 | 1.068 | 3.105 | 4.685 | 9.609 | 10.98 | 12.72 | 6.1 | 5.7 | 4.8 | 4.7 | - |
Net income 1 | 0.2856 | 1.263 | 1.717 | 2.29 | 0.3177 | 1.52 | 3.814 | 7.324 | 8.605 | 9.843 | 5.1 | 4.8 | 3.9 | 3.9 | - |
Net margin | 1.74% | 7.59% | 8.78% | 10.87% | 1.27% | 5.35% | 11.6% | 16.56% | 17.26% | 18.48% | 13.35% | 13.43% | 12.28% | 11.05% | - |
EPS 2 | 0.0200 | 0.0900 | 0.1100 | 0.1500 | 0.0200 | 0.1000 | 0.2400 | 0.4600 | 0.5400 | 0.6200 | 0.3300 | 0.3100 | 0.2600 | 0.2500 | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 15/11/21 | 29/03/22 | 12/05/22 | 11/08/22 | 14/11/22 | 30/03/23 | 15/05/23 | 10/08/23 | 09/11/23 | 27/03/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - |
Announcement Date | 16/03/20 | 31/03/21 | 29/03/22 | 30/03/23 | 27/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-20.79% | 428M | |
-25.53% | 3.66B | |
+21.84% | 2.81B | |
-.--% | 2.15B | |
-13.28% | 1.8B | |
-6.62% | 1.61B | |
-3.71% | 1.46B | |
+37.63% | 1.28B | |
-5.80% | 1.22B | |
+17.02% | 1.07B |
- Stock Market
- Equities
- CWCO Stock
- Financials Consolidated Water Co. Ltd.