|
End-of-day quote
Santiago S.E.
14/08/2026
|
5-day change | 1st Jan Change | ||
| 1,844.80 CLP | 0.00% |
|
-3.33% | -20.65% |
| 04/06 | Elisa's Gridle Wins Contract to Operate Battery Storage Projects in Finland | MT |
| 04/06 | Forus selects Elisa Industriq for battery projects in Finland | FW |
Company Valuation: Forus S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,84,316 | 3,05,510 | 4,21,201 | 4,43,507 | 6,00,940 | 4,76,824 | - | - |
| Change | - | 7.45% | 37.87% | 5.3% | 35.5% | -20.65% | - | - |
| Enterprise Value (EV) | 3,12,194 | 3,54,083 | 4,67,601 | 5,17,002 | 6,80,297 | 4,76,824 | 4,76,824 | 4,76,824 |
| Change | - | 13.42% | 32.06% | 10.56% | 31.59% | -29.91% | 0% | 0% |
| P/E | 7.22x | 9.69x | 14.6x | 14.7x | 21.9x | 21.9x | 17.5x | 15.6x |
| PBR | 1.48x | 1.55x | 1.98x | 1.88x | 2.35x | 1.96x | 1.96x | 1.98x |
| PEG | - | -0.5x | -1.71x | 2.98x | -2.35x | -1.1x | 0.7x | 1.2x |
| Capitalization / Revenue | 0.96x | 0.97x | 1.29x | 1.18x | 1.49x | 1.15x | 1.1x | 1.04x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.15x | 1.1x | 1.04x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 7.4x | 6.76x | 6.22x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 14.8x | 12.4x | 11.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60.95 | - | - | - | - | 128.4 | 102.7 | 128.6 |
| Rate of return | 5.54% | - | - | - | - | 6.96% | 5.57% | 6.97% |
| EPS 2 | 152.4 | 122 | 111.6 | 117.1 | 106.2 | 84.25 | 105.1 | 118.4 |
| Distribution rate | 40% | - | - | - | - | 152% | 97.7% | 109% |
| Net sales 1 | 2,94,690 | 3,15,055 | 3,26,555 | 3,75,983 | 4,03,758 | 4,13,950 | 4,35,096 | 4,57,640 |
| EBITDA 1 | 71,597 | 62,158 | 56,386 | 65,367 | 67,211 | 64,444 | 70,513 | 76,639 |
| EBIT 1 | 52,371 | 32,011 | 32,531 | 39,058 | 38,013 | 32,266 | 38,328 | 42,457 |
| Net income 1 | 39,350 | 31,543 | 28,860 | 30,093 | 27,452 | 21,861 | 27,276 | 30,729 |
| Net Debt | 27,878 | 48,572 | 46,400 | 73,495 | 79,357 | - | - | - |
| Reference price 2 | 1,100.00 | 1,182.00 | 1,629.60 | 1,715.90 | 2,325.00 | 1,844.80 | 1,844.80 | 1,844.80 |
| Nbr of stocks (in thousands) | 2,58,469 | 2,58,469 | 2,58,469 | 2,58,469 | 2,58,469 | 2,58,469 | - | - |
| Announcement Date | 02/03/22 | 01/03/23 | 02/03/24 | 01/04/25 | 27/02/26 | - | - | - |
1CLP in Million2CLP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.9x | - | - | 6.96% | 52Cr | |
| 26.45x | 4.08x | 14.43x | 3.36% | 21TCr | |
| 46.2x | 5.72x | 23.76x | 0.81% | 15TCr | |
| 31.39x | 2.99x | 20.03x | 0.73% | 7.87TCr | |
| 50.32x | 2.82x | 10.87x | 1.27% | 3.81TCr | |
| 22.55x | 1.5x | 8.49x | 4.17% | 2.94TCr | |
| 16.71x | 3.15x | 12.1x | 1.43% | 2.57TCr | |
| 18.84x | 2.6x | 11.67x | 1.89% | 2.36TCr | |
| 30.03x | 1.75x | 14.76x | -.--% | 2.16TCr | |
| 15.36x | 1.82x | 7.72x | 4.22% | 1.09TCr | |
| Average | 27.98x | 2.94x | 13.76x | 2.48% | 5.85TCr | |
| Weighted average by Cap. | 32.68x | 3.91x | 16.70x | 2.01% |
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
- Stock Market
- Stocks
- FORUS Stock
- Valuation Forus S.A.
Select your edition
All financial news and data tailored to specific country editions
