XNASLILAK
Market cap1.50bUSD
Jan 10, Last price
6.48USD
1D
-2.26%
1Q
-31.86%
Jan 2017
-69.39%
IPO
-85.99%
Name
Liberty Latin America Ltd
Chart & Performance
Profile
Liberty Latin America Ltd., together with its subsidiaries, provides fixed, mobile, and subsea telecommunications services. The company operates through C&W Caribbean and Networks, C&W Panama, Liberty Puerto Rico, VTR, and Costa Rica segments. It offers communications and entertainment services, including video, broadband internet, fixed-line telephony, and mobile services to residential and business customers; and business products and services that include enterprise-grade connectivity, data center, hosting, and managed solutions, as well as information technology solutions for small and medium enterprises, international companies, and governmental agencies. The company also operates a sub-sea and terrestrial fiber optic cable network that connects approximately 40 markets. It provides its services in approximately 20 countries in Latin America, the Caribbean, Chile, and Costa Rica under the brands of C&W, VTR, Liberty Puerto Rico, Cabletica, BTC, UTS, Flow, and Móvil. The company was incorporated in 2017 and is based in Hamilton, Bermuda.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 4,511,100 -6.31% | 4,815,100 0.34% | |||||||
Cost of revenue | 2,334,400 | 2,127,700 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,176,700 | 2,687,400 | |||||||
NOPBT Margin | 48.25% | 55.81% | |||||||
Operating Taxes | 24,400 | 86,500 | |||||||
Tax Rate | 1.12% | 3.22% | |||||||
NOPAT | 2,152,300 | 2,600,900 | |||||||
Net income | (73,600) -63.55% | (201,900) -58.80% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (118,300) | (170,400) | |||||||
BB yield | 7.71% | 10.17% | |||||||
Debt | |||||||||
Debt current | 674,400 | 303,600 | |||||||
Long-term debt | 7,682,300 | 7,730,500 | |||||||
Deferred revenue | 91,600 | 109,300 | |||||||
Other long-term liabilities | 832,100 | 792,900 | |||||||
Net debt | 7,210,700 | 5,061,100 | |||||||
Cash flow | |||||||||
Cash from operating activities | 897,000 | 868,800 | |||||||
CAPEX | (585,000) | (660,100) | |||||||
Cash from investing activities | (615,800) | (1,122,600) | |||||||
Cash from financing activities | (62,400) | (29,200) | |||||||
FCF | 2,240,200 | 2,475,700 | |||||||
Balance | |||||||||
Cash | 988,600 | 781,000 | |||||||
Long term investments | 157,400 | 2,192,000 | |||||||
Excess cash | 920,445 | 2,732,245 | |||||||
Stockholders' equity | (2,591,100) | (2,367,600) | |||||||
Invested Capital | 14,096,900 | 13,793,300 | |||||||
ROIC | 15.43% | 17.79% | |||||||
ROCE | 17.94% | 22.18% | |||||||
EV | |||||||||
Common stock shares outstanding | 210,000 | 222,600 | |||||||
Price | 7.31 -2.92% | 7.53 -33.95% | |||||||
Market cap | 1,535,100 -8.42% | 1,676,178 -36.79% | |||||||
EV | 9,292,000 | 7,385,978 | |||||||
EBITDA | 3,185,000 | 3,598,100 | |||||||
EV/EBITDA | 2.92 | 2.05 | |||||||
Interest | 601,700 | 556,700 | |||||||
Interest/NOPBT | 27.64% | 20.72% |