XNYSIFS
Market cap3.35bUSD
Dec 20, Last price
29.04USD
1D
0.35%
1Q
18.48%
IPO
-36.46%
Name
Intercorp Financial Services Inc
Chart & Performance
Profile
Intercorp Financial Services Inc. provides banking, insurance, and wealth management services for retail and commercial clients in Peru. The company operates through three segments: Banking, Insurance, and Wealth Management. It provides transactional accounts, such as cuenta sueldo and cuenta simple; savings accounts; investment accounts; and time deposits, certificates of deposit, and compensation for service time accounts. The company also offers retail banking products, including credit cards, payroll deduction loans, mortgages, and consumer loans, as well as cash, student, and collateralized cash loans. In addition, the company provides corporate, medium-size business, and small business banking services; and commercial banking products, which include commercial real estate, vehicles, machinery and other goods, cash management, trade finance, and electronic factoring products. Further, it offers treasury and institutional banking, as well as securitization services. Additionally, the company provides annuities and conventional life insurance, and other retail insurance products, as well as financial advisory services for equities, fixed income, structured products, alternative investments, and managed accounts; brokerage, and investment management services. As of December 31, 2021, it operated 189 financial stores and 1,581 ATMs. Intercorp Financial Services Inc. was incorporated in 1897 and is based in Lima, Peru. Intercorp Financial Services Inc. operates as a subsidiary of Intercorp PerĂº Ltd.
Valuation
Title PEN 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 | 4,089,501 -36.92% | 6,483,311 8.91% | 5,952,675 8.75% | |||||||
Cost of revenue | 2,487,973 | 2,920,579 | 2,723,149 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,601,528 | 3,562,732 | 3,229,526 | |||||||
NOPBT Margin | 39.16% | 54.95% | 54.25% | |||||||
Operating Taxes | 275,596 | 462,537 | 502,112 | |||||||
Tax Rate | 17.21% | 12.98% | 15.55% | |||||||
NOPAT | 1,325,932 | 3,100,195 | 2,727,414 | |||||||
Net income | 1,072,728 -35.69% | 1,668,026 -6.82% | 1,790,155 367.09% | |||||||
Dividends | (511,788) | (751,532) | (633,853) | |||||||
Dividend yield | 20.27% | 27.71% | 20.82% | |||||||
Proceeds from repurchase of equity | (80,946) | (594) | ||||||||
BB yield | 3.21% | 0.02% | ||||||||
Debt | ||||||||||
Debt current | 2,014,600 | 1,893,494 | 1,595,405 | |||||||
Long-term debt | 8,951,384 | 8,694,002 | 9,283,517 | |||||||
Deferred revenue | 940,269 | 782,782 | ||||||||
Other long-term liabilities | 70,755,807 | (6,077,986) | (9,831,353) | |||||||
Net debt | (18,352,694) | (43,026,405) | (48,868,387) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,875,192 | (1,012,077) | 1,345,804 | |||||||
CAPEX | (147,645) | (362,306) | (257,810) | |||||||
Cash from investing activities | (3,532,725) | (1,393,557) | (2,326,501) | |||||||
Cash from financing activities | (3,013,435) | (1,276,223) | (861,698) | |||||||
FCF | (5,745,814) | 6,270,113 | 2,406,281 | |||||||
Balance | ||||||||||
Cash | 2,474,859 | 30,555,721 | 34,991,306 | |||||||
Long term investments | 26,843,819 | 23,058,180 | 24,756,003 | |||||||
Excess cash | 29,114,203 | 53,289,735 | 59,449,675 | |||||||
Stockholders' equity | 9,559,639 | 9,516,543 | 9,025,954 | |||||||
Invested Capital | 82,079,740 | 76,113,262 | 82,446,537 | |||||||
ROIC | 1.68% | 3.91% | 3.33% | |||||||
ROCE | 1.75% | 4.16% | 3.53% | |||||||
EV | ||||||||||
Common stock shares outstanding | 115,012 | 115,418 | 115,419 | |||||||
Price | 21.95 -6.60% | 23.50 -10.92% | 26.38 -18.45% | |||||||
Market cap | 2,524,513 -6.92% | 2,712,323 -10.92% | 3,044,753 -18.47% | |||||||
EV | (15,770,297) | (40,259,306) | (45,772,309) | |||||||
EBITDA | 1,980,566 | 3,898,958 | 3,509,216 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,511,195 | 1,584,178 | 987,267 | |||||||
Interest/NOPBT | 156.80% | 44.47% | 30.57% |