XNYSCCU
Market cap2.17bUSD
Dec 20, Last price
11.67USD
1D
0.43%
1Q
14.19%
Jan 2017
-44.38%
Name
Compania Cervecerias Unidas SA
Chart & Performance
Profile
Compañía Cervecerías Unidas S.A. operates as a beverage company in Chile, Argentina, Bolivia, Colombia, Paraguay, and Uruguay. The company operates through three segments: Chile, International Business, and Wine. It produces and sells alcoholic and non-alcoholic beer under proprietary and licensed brands, as well as distributes Pernod Ricard products in non-supermarket retail stores. The company also produces and sells non-alcoholic beverages, including carbonated soft drinks, nectars and juices, sports and energy drinks, and ice tea; and mineral, purified, and flavored bottled water, as well as ready-to-mix products with instant powder drinks. In addition, it is involved in the production and distribution of pisco, cocktails, rum, flavored alcoholic beverages, gin, and cider. The company serves small and medium-sized retail outlets; retail establishments, such as restaurants, hotels, and bars; wholesalers; and supermarket chains. It also exports its products to Europe, Latin America, the United States, Canada, Asia, Oceania, and internationally. The company was founded in 1850 and is based in Santiago, Chile. Compañía Cervecerías Unidas S.A. is a subsidiary of Inversiones y Rentas S.A.
Valuation
Title CLP in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,565,556,067 -5.38% | 2,711,434,948 9.12% | 2,484,712,280 33.76% | |||||||
Cost of revenue | 2,045,989,347 | 2,206,531,353 | 1,891,552,512 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 519,566,720 | 504,903,595 | 593,159,768 | |||||||
NOPBT Margin | 20.25% | 18.62% | 23.87% | |||||||
Operating Taxes | (15,267,255) | 263,943 | 82,629,773 | |||||||
Tax Rate | 0.05% | 13.93% | ||||||||
NOPAT | 534,833,975 | 504,639,652 | 510,529,995 | |||||||
Net income | 105,652,728 -10.59% | 118,168,351 -40.67% | 199,162,731 107.13% | |||||||
Dividends | (65,583,416) | (158,320,848) | (274,136,472) | |||||||
Dividend yield | 3.16% | 7.56% | 10.71% | |||||||
Proceeds from repurchase of equity | 2,768,700 | 1,648,121 | ||||||||
BB yield | -0.13% | -0.08% | ||||||||
Debt | ||||||||||
Debt current | 83,010,973 | 174,728,818 | 90,409,195 | |||||||
Long-term debt | 1,300,178,496 | 1,238,256,618 | 518,403,417 | |||||||
Deferred revenue | 3,987,705 | |||||||||
Other long-term liabilities | 136,118,963 | 51,428,228 | 38,792,366 | |||||||
Net debt | 612,127,804 | 663,021,164 | 191,116,931 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 294,097,407 | 118,168,351 | 293,355,573 | |||||||
CAPEX | (124,400,618) | (203,603,490) | (171,853,982) | |||||||
Cash from investing activities | (137,231,817) | (236,456,796) | (178,992,533) | |||||||
Cash from financing activities | (118,036,175) | 537,101,943 | (233,643,855) | |||||||
FCF | 622,319,582 | 69,501,732 | 346,567,244 | |||||||
Balance | ||||||||||
Cash | 621,468,485 | 609,038,260 | 279,581,201 | |||||||
Long term investments | 149,593,180 | 140,926,012 | 138,114,480 | |||||||
Excess cash | 642,783,862 | 614,392,525 | 293,460,067 | |||||||
Stockholders' equity | 1,337,382,581 | 1,435,969,053 | 1,425,515,303 | |||||||
Invested Capital | 2,176,690,757 | 2,236,498,950 | 1,709,432,038 | |||||||
ROIC | 24.24% | 25.58% | 32.09% | |||||||
ROCE | 18.43% | 17.04% | 27.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 369,503 | 369,503 | 369,503 | |||||||
Price | 5,610.00 -0.97% | 5,665.00 -18.25% | 6,930.00 32.08% | |||||||
Market cap | 2,072,911,112 -0.97% | 2,093,233,770 -18.25% | 2,560,654,903 32.08% | |||||||
EV | 2,804,056,715 | 2,877,197,921 | 2,869,668,905 | |||||||
EBITDA | 519,566,720 | 631,401,088 | 717,276,507 | |||||||
EV/EBITDA | 5.40 | 4.56 | 4.00 | |||||||
Interest | 77,023,048 | 75,930,875 | 35,660,493 | |||||||
Interest/NOPBT | 14.82% | 15.04% | 6.01% |