Company Valuation: Riopaila Agrícola S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,79,965 3,79,965 3,79,965 3,79,965 3,79,965 3,79,965
Change - 0% 0% 0% 0% 0%
Enterprise Value (EV) 1 4,63,581 4,52,229 4,36,135 4,50,378 4,54,054 4,64,712
Change - -2.45% -3.56% 3.27% 0.82% 2.35%
P/E 34.5x 18x 13.6x 20.3x 23.3x 20.1x
PBR 1.43x 1.4x 1.42x 1.36x 1.44x 1.4x
PEG - 0.2x 0.4x -0.6x -1.8x 1.3x
Capitalization / Revenue 5.1x 4.48x 3.41x 3.52x 3.17x 3.22x
EV / Revenue 6.22x 5.33x 3.91x 4.18x 3.79x 3.94x
EV / EBITDA 15.1x 11.9x 7.66x 9.41x 10x 10.3x
EV / EBIT 19.5x 14.6x 8.69x 11.2x 12.3x 12.1x
EV / FCF 29.4x 25.7x 10.9x -66.3x 18.5x 54.8x
FCF Yield 3.41% 3.9% 9.14% -1.51% 5.42% 1.83%
Dividend per Share 2 - - 273.5 - 682.6 -
Rate of return - - 2.43% - 6.06% -
EPS 2 326.4 625.2 825.3 553.8 483.8 559.6
Distribution rate - - 33.1% - 141% -
Net sales 1 74,472 84,875 1,11,507 1,07,852 1,19,768 1,17,961
EBITDA 1 30,671 38,098 56,971 47,872 45,263 45,197
EBIT 1 23,715 30,884 50,167 40,161 36,842 38,328
Net income 1 11,013 21,099 27,848 18,689 16,324 18,885
Net Debt 1 83,616 72,263 56,170 70,413 74,089 84,747
Reference price 2 11,260.00 11,260.00 11,260.00 11,260.00 11,260.00 11,260.00
Nbr of stocks (in thousands) 33,745 33,745 33,745 33,745 33,745 33,745
Announcement Date 30/03/21 31/03/22 30/03/23 23/03/24 04/03/25 30/03/26
1COP in Million2COP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12Cr
34.37x1.02x11.18x0.8% 1.38TCr
9.1x1.14x9.31x4.6% 533.75Cr
30.37x1.96x14.87x1.3% 346.7Cr
12.77x1.4x6.62x1.96% 274.91Cr
14.25x0.8x8.85x - 179.19Cr
28.43x0.73x9.01x-.--% 143.21Cr
Average 21.55x 1.18x 9.97x 1.73% 409.8Cr
Weighted average by Cap. 25.52x 1.17x 10.59x 1.7%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. RIOPAILA Stock
  4. Valuation Riopaila Agrícola S.A.