Utilities / Utilities - Regulated GasSantiago
$1500.00
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $-10.3B · quality 39.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
32/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$252.0B
P/E
20.9x
↑EV/EBITDA
11.5x
↑ROE
3.8%
↓Gross Margin
22.4%
↓Debt/Equity
0.60
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+5.1%
FCF CAGR
—
FCF margin
-4.5%
FCF / Net income
-1.54x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $619.27B · net income $17.98B · FCF $-27.66B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $619.27B | $619.27B | $582.27B | $500.96B | $533.83B |
| Net Income | $17.98B | $17.98B | $21.93B | $17.71B | $12.99B |
| EBITDA | $45.81B | $45.81B | $55.57B | $41.54B | $30.24B |
| EPS | — | — | 130.52 | 105.41 | 77.29 |
| Gross Margin | 22.4% | 22.4% | 21.8% | 21.7% | 17.1% |
| Operating Margin | 7.9% | 7.9% | 8.1% | 8.0% | 5.0% |
| Net Margin | 2.9% | 2.9% | 3.8% | 3.5% | 2.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.60 | 0.60 | 0.54 | 0.53 | 0.61 |
| Current Ratio | 0.77 | 0.77 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-27.66B | $-27.66B | $-10.32B | $35.88B | $-18.56B |
| Returns | |||||
| ROE | 3.8% | 3.8% | 4.7% | 4.4% | 3.6% |
| Valuation | |||||
| P/E | 20.89 | 20.89 | 10.19 | 10.10 | 10.78 |
| EV/EBITDA | 11.46 | 11.46 | 7.89 | 8.50 | 10.56 |
| P/B | 0.53 | 0.53 | 0.48 | 0.45 | 0.38 |
| Growth & Yield | |||||
| Revenue Growth | 6.4% | 6.4% | 16.2% | -6.2% | — |
| EPS Growth | — | — | 23.8% | 36.4% | — |
| Dividend Yield | 3.7% | 3.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+9.3%
Start / end P/E
n/dx → n/dx
EPS bridge
130.52 → n/d
Residual
+5.6%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.