Real Estate / Real Estate - DevelopmentSantiago
$103.29
-3.40 (-3.18%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 18.0/100
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
28/100
D
Piotroski
1/9
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
$61.1B
P/E
28.6x
↑EV/EBITDA
153.4x
↑ROE
2.4%
↓Gross Margin
27.8%
↓Debt/Equity
0.85
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-7.3%
FCF CAGR
—
FCF margin
-41.2%
FCF / Net income
-6.67x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $56.49B · net income $3.49B · FCF $-23.25B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $56.49B | $56.49B | $56.17B | $65.29B | $71.00B |
| Net Income | $3.49B | $3.49B | $3.60B | $8.84B | $9.04B |
| EBITDA | $1.07B | $1.07B | $4.65B | $10.54B | $10.74B |
| EPS | 5.89 | 5.89 | 6.08 | 14.94 | 15.27 |
| Gross Margin | 27.8% | 27.8% | 33.2% | 39.0% | 31.1% |
| Operating Margin | 2.6% | 2.6% | 3.5% | 16.4% | 14.3% |
| Net Margin | 6.2% | 6.2% | 6.4% | 13.5% | 12.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.85 | 0.85 | 0.70 | 0.78 | 0.72 |
| Current Ratio | 1.51 | 1.51 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-23.25B | $-23.25B | $3.34B | $22.99B | $1.35B |
| Returns | |||||
| ROE | 2.4% | 2.4% | 2.5% | 6.3% | 6.8% |
| Valuation | |||||
| P/E | 28.61 | 28.61 | 13.57 | 4.17 | 3.74 |
| EV/EBITDA | 153.43 | 153.43 | 25.26 | 9.54 | 9.55 |
| P/B | 0.42 | 0.42 | 0.34 | 0.26 | 0.25 |
| Growth & Yield | |||||
| Revenue Growth | 0.6% | 0.6% | -14.0% | -8.0% | — |
| EPS Growth | -3.1% | -3.1% | -59.3% | -2.2% | — |
| Dividend Yield | 1.1% | 1.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
15.9%
EPS terminal req.
$9.17
Spread vs growth
-19.0%
5Y implied EPS CAGR
13.5%
EPS terminal req.
$11.09
Spread vs growth
-16.6%
10Y implied EPS CAGR
11.7%
EPS terminal req.
$17.86
Spread vs growth
-14.9%
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
+19.7%
Start / end P/E
14.3x → 17.6x
EPS bridge
6.08 → 5.89
Residual
-0.7%
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.