Valuation Grupo Energía Bogotá S.A. E.S.P.

Equities

End-of-day quote Bolsa De Valores De Colombia Other stock markets 12/05/2026			5-day change	1st Jan Change
2,915.00 ^COP	-1.85%		-6.87%	-1.85%

04/05	Deals of the day-Mergers and acquisitions	RE
04/05	Grupo Energia Bogota buys out Axia stakes in Brazil power transmission assets	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,29,52,943	1,54,51,921	1,74,44,236	2,24,02,072	2,72,68,096	2,67,63,131	-
Change	-	-32.68%	12.89%	28.42%	21.72%	-1.85%	-
Enterprise Value (EV) ¹	3,64,43,213	3,44,20,490	3,38,54,065	4,17,00,675	4,50,99,096	4,72,45,449	4,79,02,273
Change	-	-5.55%	-1.65%	23.18%	8.15%	4.76%	1.39%
P/E ratio	9.09x	5.1x	6.3x	8.5x	-	14.3x	13.7x
PBR	1.52x	0.75x	0.86x	1.17x	-	1.43x	1.4x
PEG	-	0.3x	-0.74x	-1.78x	-	-	3.32x
Capitalization / Revenue	4.13x	2.25x	2.19x	2.81x	3.4x	3.32x	3.26x
EV / Revenue	6.56x	5.01x	4.24x	5.23x	5.63x	5.86x	5.84x
EV / EBITDA	8.13x	11.7x	9.38x	11.4x	11.6x	20.9x	19.7x
EV / EBIT	20.3x	16.3x	12.9x	15.6x	15.9x	38.8x	35.2x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	158	179	-	251	238	271.6	283.3
Rate of return	6.32%	10.6%	-	10.3%	8.01%	9.32%	9.72%
EPS ²	275.1	329.7	301.5	287.1	-	204.5	213
Distribution rate	57.4%	54.3%	-	87.4%	-	133%	133%
Net sales ¹	55,58,593	68,74,591	79,78,433	79,71,566	80,16,000	80,56,285	82,07,792
EBITDA ¹	44,83,000	29,49,604	36,07,958	36,50,807	38,74,000	22,65,718	24,25,759
EBIT ¹	17,95,686	21,13,387	26,28,984	26,81,437	28,39,000	12,17,639	13,61,263
Net income ¹	25,25,872	25,76,156	25,92,744	24,62,297	31,78,000	18,77,912	19,55,456
Net Debt ¹	1,34,90,270	1,89,68,569	1,64,09,829	1,92,98,603	1,78,31,000	2,04,82,318	2,11,39,142
Reference price ²	2,500.00	1,683.00	1,900.00	2,440.00	2,970.00	2,915.00	2,915.00
Nbr of stocks (in thousands)	91,81,177	91,81,177	91,81,177	91,81,177	91,81,177	91,81,177	-
Announcement Date	09/03/22	26/02/23	22/03/24	13/03/25	11/03/26	-	-

¹COP in Million²COP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GRUPO ENERGÍA BOGOTÁ S.A. E.S.P.	14.52x	5.93x	21.08x	9.14%	725.76Cr
THE HONG KONG AND CHINA GAS COMPANY LIMITED	22.65x	3.48x	14.93x	4.77%	1.75TCr
ITALGAS S.P.A.	14.17x	7.77x	10.02x	4.59%	1.25TCr
ENN NATURAL GAS CO., LTD.	12.48x	0.53x	4.52x	5.06%	926.69Cr
ENN ENERGY HOLDINGS LIMITED	9.28x	0.61x	5.7x	5.33%	862.06Cr
KUNLUN ENERGY COMPANY LIMITED	9.87x	0.22x	2.6x	5.05%	833.89Cr
UGI CORPORATION	10.71x	-	-	4.62%	695.71Cr
SOUTHWEST GAS HOLDINGS, INC.	20.91x	5.3x	11.35x	3.13%	645.08Cr
NEW JERSEY RESOURCES CORPORATION	16.06x	4.37x	13.19x	3.42%	563.34Cr
Average	14.52x	3.53x	10.42x	5.01%	916.24Cr
Weighted average by Cap.	15.23x	3.60x	10.58x	5.02%