First Time Loading...

Embotelladora Andina SA
NYSE:AKO.B

Watchlist Manager
Embotelladora Andina SA Logo
Embotelladora Andina SA
NYSE:AKO.B
Watchlist
Price: 16.71 USD 1.77% Market Closed
Updated: Apr 25, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.4T
+26%
Revenue
Growth Rates:
1 Year
+17%
3 Years
+48%
5 Years
+86%
7 Years
+83%
10 Years
+167%
438.8B
+27%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+34%
5 Years
+103%
7 Years
+121%
10 Years
+205%
168.8B
+35%
Net Income
Growth Rates:
1 Year
-10%
3 Years
-24%
5 Years
+48%
7 Years
+99%
10 Years
+89%

Earnings Waterfall
Embotelladora Andina SA

Revenue
3.4T CLP
Cost of Revenue
-2.1T CLP
Gross Profit
1.3T CLP
Operating Expenses
-866B CLP
Operating Income
438.8B CLP
Other Expenses
-269.9B CLP
Net Income
168.8B CLP

Income Statement
Embotelladora Andina SA

Rotate your device to view
Income Statement
Currency: CLP
Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023
Revenue
Revenue
1 259 330
N/A
1 351 529
+7%
1 449 975
+7%
1 521 681
+5%
1 593 327
+5%
1 652 690
+4%
1 735 252
+5%
1 797 200
+4%
1 852 610
+3%
1 876 338
+1%
1 884 231
+0%
1 877 394
0%
1 832 787
-2%
1 799 432
-2%
1 788 920
-1%
1 777 459
-1%
1 819 734
+2%
1 848 620
+2%
1 843 692
0%
1 848 879
+0%
1 801 510
-3%
1 759 704
-2%
1 643 162
-7%
1 672 916
+2%
1 679 359
+0%
2 134 773
+27%
2 239 806
+5%
1 779 025
-21%
2 276 018
+28%
2 259 559
-1%
2 247 221
-1%
1 698 281
-24%
2 216 044
+30%
2 405 678
+9%
2 549 647
+6%
2 216 733
-13%
2 879 931
+30%
3 167 039
+10%
3 282 514
+4%
2 656 878
-19%
3 358 734
+26%
Gross Profit
Cost of Revenue
(749 709)
(806 109)
(864 109)
(914 818)
(960 778)
(1 001 108)
(1 055 480)
(1 081 243)
(1 108 751)
(1 113 366)
(1 111 540)
(1 106 706)
(1 077 867)
(1 053 663)
(1 044 335)
(1 033 910)
(1 051 812)
(1 073 970)
(1 072 257)
(1 069 025)
(1 041 865)
(1 013 877)
(951 335)
(968 028)
(980 437)
(1 250 137)
(1 313 100)
(1 048 344)
(1 337 157)
(1 334 182)
(1 324 923)
(1 022 499)
(1 335 833)
(1 468 321)
(1 576 516)
(1 375 393)
(1 773 350)
(1 933 638)
(1 993 574)
(1 628 702)
(2 053 966)
Gross Profit
509 622
N/A
545 421
+7%
585 866
+7%
606 864
+4%
632 547
+4%
651 580
+3%
679 771
+4%
715 956
+5%
743 858
+4%
762 971
+3%
772 690
+1%
770 688
0%
754 920
-2%
745 769
-1%
744 585
0%
743 549
0%
767 922
+3%
774 650
+1%
771 435
0%
779 854
+1%
759 644
-3%
745 826
-2%
691 826
-7%
704 888
+2%
698 922
-1%
884 636
+27%
926 706
+5%
730 681
-21%
938 861
+28%
925 377
-1%
922 297
0%
675 783
-27%
880 211
+30%
937 357
+6%
973 131
+4%
841 340
-14%
1 106 581
+32%
1 233 401
+11%
1 288 940
+5%
1 028 177
-20%
1 304 768
+27%
Operating Income
Operating Expenses
(365 832)
(392 894)
(427 737)
(456 843)
(472 307)
(491 764)
(523 010)
(536 345)
(551 412)
(559 762)
(562 766)
(572 839)
(556 496)
(556 872)
(554 383)
(546 410)
(560 474)
(565 093)
(557 269)
(554 566)
(543 305)
(528 811)
(486 695)
(494 689)
(490 226)
(604 911)
(638 186)
(475 420)
(611 786)
(617 097)
(596 422)
(437 288)
(564 635)
(579 884)
(614 012)
(562 839)
(729 489)
(805 343)
(849 122)
(683 359)
(866 006)
Selling, General & Administrative
(351 410)
(380 431)
(416 450)
(438 805)
(459 686)
(479 063)
(506 126)
(535 314)
(549 897)
(558 372)
(563 772)
(573 095)
(556 662)
(553 323)
(550 201)
(536 886)
(550 444)
(555 942)
(550 541)
(542 027)
(527 106)
(512 753)
(470 864)
(484 172)
(480 606)
(599 031)
(633 205)
(497 257)
(631 859)
(630 297)
(616 083)
(439 539)
(564 546)
(583 206)
(610 060)
(554 172)
(718 320)
(806 051)
(852 586)
(690 183)
(870 150)
Other Operating Expenses
(14 422)
(12 463)
(11 287)
(18 038)
(12 621)
(12 700)
(16 882)
(1 031)
(1 514)
(1 389)
1 006
256
166
(3 549)
(4 182)
(9 524)
(10 030)
(9 153)
(6 729)
(12 539)
(16 199)
(16 058)
(15 831)
(10 517)
(9 621)
(5 881)
(4 981)
21 837
20 073
13 201
19 662
2 251
(89)
3 322
(3 952)
(8 667)
(11 169)
708
3 464
6 825
4 145
Operating Income
143 789
N/A
152 526
+6%
158 129
+4%
150 021
-5%
160 241
+7%
159 817
0%
156 761
-2%
179 612
+15%
192 446
+7%
203 209
+6%
209 924
+3%
197 849
-6%
198 424
+0%
188 897
-5%
190 202
+1%
197 139
+4%
207 448
+5%
209 556
+1%
214 165
+2%
225 288
+5%
216 338
-4%
217 015
+0%
205 131
-5%
210 199
+2%
208 696
-1%
279 725
+34%
288 520
+3%
255 261
-12%
327 075
+28%
308 280
-6%
325 876
+6%
238 495
-27%
315 576
+32%
357 473
+13%
359 119
+0%
278 501
-22%
377 092
+35%
428 058
+14%
439 818
+3%
344 818
-22%
438 762
+27%
Pre-Tax Income
Interest Income Expense
(12 936)
(14 957)
(18 067)
(26 867)
(37 057)
(49 117)
(56 501)
(59 022)
(60 131)
(57 649)
(58 420)
(52 539)
(48 597)
(45 562)
(41 699)
(40 887)
(40 384)
(40 772)
(42 427)
(43 349)
(41 756)
(41 046)
(41 219)
(42 076)
(39 623)
(48 703)
(47 143)
(43 787)
(50 939)
(51 600)
(53 377)
(40 043)
(48 432)
(60 400)
(58 496)
(50 926)
(52 725)
(23 837)
(29 557)
(33 549)
(40 150)
Non-Reccuring Items
662
(2 105)
(2 363)
(4 296)
(4 580)
(3 261)
(1 955)
(3 279)
(2 899)
(1 420)
(3 065)
(3 746)
(3 664)
(4 530)
(3 212)
(4 482)
(4 516)
(3 255)
(3 201)
(2 713)
(2 495)
(2 781)
(2 504)
1 722
1 486
1 792
1 667
(2 713)
(2 592)
(2 542)
(2 705)
(7 957)
(7 829)
(7 943)
(7 750)
63
88
(24 914)
(21 741)
(23 046)
(23 035)
Total Other Income
(4 145)
(4 833)
(6 455)
(5 624)
(8 551)
(14 826)
(15 377)
(19 484)
(17 171)
(15 916)
(16 883)
(11 823)
(13 262)
(10 819)
(9 238)
(10 915)
(10 479)
(10 031)
(7 613)
(8 427)
(8 020)
(4 537)
(9 483)
(16 830)
(16 419)
(23 343)
(18 387)
27 651
18 591
19 771
17 959
(12 473)
(18 383)
(25 579)
(28 130)
(24 429)
(42 845)
(69 830)
(71 844)
(55 419)
(61 670)
Pre-Tax Income
127 371
N/A
130 632
+3%
131 244
+0%
113 233
-14%
110 054
-3%
92 614
-16%
82 929
-10%
97 827
+18%
112 245
+15%
128 225
+14%
131 556
+3%
129 740
-1%
132 901
+2%
127 984
-4%
136 052
+6%
140 856
+4%
152 067
+8%
155 497
+2%
160 923
+3%
170 798
+6%
164 068
-4%
168 653
+3%
151 926
-10%
153 016
+1%
154 140
+1%
209 470
+36%
224 656
+7%
236 413
+5%
292 134
+24%
273 910
-6%
287 752
+5%
178 023
-38%
240 932
+35%
263 551
+9%
264 744
+0%
203 209
-23%
281 609
+39%
309 476
+10%
316 676
+2%
232 804
-26%
313 907
+35%
Net Income
Tax Provision
(36 974)
(37 398)
(36 167)
(22 966)
(21 922)
(14 987)
(12 270)
(22 019)
(24 874)
(35 969)
(34 425)
(41 643)
(47 531)
(45 781)
(50 154)
(48 807)
(49 828)
(49 223)
(49 763)
(51 798)
(49 411)
(54 833)
(54 761)
(55 565)
(49 121)
(54 684)
(49 024)
(61 167)
(68 396)
(59 799)
(72 749)
(54 905)
(74 805)
(100 887)
(88 480)
(46 177)
(89 571)
(105 712)
(118 284)
(104 345)
(140 350)
Income from Continuing Operations
90 395
93 232
95 076
90 267
88 132
77 627
70 659
75 807
87 371
92 256
97 131
88 098
85 370
82 203
85 898
92 049
102 239
106 274
111 160
119 001
114 657
113 820
97 165
97 451
105 019
154 786
175 633
175 246
223 739
214 111
215 003
123 117
166 127
162 664
176 264
157 032
192 038
203 764
198 392
128 459
173 556
Income to Minority Interest
(1 167)
(1 258)
(1 336)
(1 285)
(1 114)
(522)
(469)
(317)
(152)
(546)
(253)
(234)
(559)
(733)
(1 549)
(1 523)
(1 827)
(1 604)
(1 054)
(1 165)
(944)
(925)
(772)
(847)
(772)
(1 311)
(1 559)
(1 524)
(2 522)
(2 434)
(2 721)
(1 118)
(2 337)
(3 834)
(3 739)
(2 334)
(3 549)
(2 604)
(2 854)
(2 961)
(4 720)
Net Income (Common)
89 229
N/A
91 975
+3%
93 740
+2%
88 983
-5%
87 018
-2%
77 106
-11%
70 191
-9%
75 490
+8%
87 220
+16%
91 710
+5%
96 878
+6%
87 863
-9%
84 811
-3%
81 470
-4%
84 349
+4%
90 526
+7%
100 412
+11%
104 670
+4%
110 106
+5%
117 836
+7%
113 713
-3%
112 895
-1%
96 393
-15%
96 603
+0%
104 247
+8%
153 475
+47%
174 074
+13%
173 722
0%
221 216
+27%
211 677
-4%
212 282
+0%
122 000
-43%
163 790
+34%
158 829
-3%
172 524
+9%
154 698
-10%
188 489
+22%
201 160
+7%
195 539
-3%
125 498
-36%
168 836
+35%
EPS (Diluted)
94.22
N/A
100.4
+7%
103.46
+3%
93.96
-9%
91.88
-2%
81.42
-11%
74.11
-9%
79.71
+8%
92.1
+16%
96.84
+5%
102.29
+6%
92.82
-9%
89.55
-4%
86.02
-4%
89.06
+4%
95.64
+7%
106.03
+11%
110.52
+4%
116.26
+5%
124.49
+7%
120.07
-4%
119.21
-1%
100.72
-16%
102.06
+1%
110.13
+8%
162.14
+47%
183.9
+13%
183.53
0%
233.7
+27%
223.62
-4%
224.26
+0%
128.89
-43%
173.03
+34%
167.79
-3%
182.26
+9%
163.43
-10%
199.13
+22%
212.51
+7%
206.58
-3%
132.58
-36%
178.37
+35%

See Also

Summary
AKO.B intrinsic value, competitors valuation, and company profile.
DCF Valuation
AKO.B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AKO.B stock valuation using valuation multiples.
Wall Street Estimates
AKO.B price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AKO.B stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.