C

CAP SA
SGO:CAP

Watchlist Manager
CAP SA
SGO:CAP
Watchlist
Price: 6 951 CLP -0.4%
Market Cap: 1T CLP
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-52%
5Y
-19%
10Y
-1%
Operating Income
+
3Y
-58%
5Y
+425%
10Y
+231%
Net Income
+
3Y
-
5Y
-184%
10Y
-

Earnings Waterfall
CAP SA

Revenue
1.5B USD
Cost of Revenue
-1.3B USD
Gross Profit
164.2m USD
Operating Expenses
179.3m USD
Operating Income
343.5m USD
Other Expenses
-475.9m USD
Net Income
-132.4m USD

Income Statement
CAP SA

Rotate your device to view
Income Statement
Currency: USD
Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 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 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15
32
45
44
42
40
42
40
43
43
38
48
41
39
40
28
11
5
1
24
24
24
26
26
29
30
33
40
42
47
50
55
58
59
60
58
57
56
55
52
51
51
51
52
52
54
55
55
52
48
44
40
40
38
39
45
58
72
79
80
91
94
108
110
118
0
Revenue
236
N/A
347
+47%
481
+39%
510
+6%
520
+2%
520
+0%
530
+2%
554
+5%
588
+6%
666
+13%
725
+9%
808
+11%
846
+5%
849
+0%
880
+4%
858
-3%
910
+6%
984
+8%
997
+1%
1 143
+15%
1 255
+10%
1 395
+11%
1 583
+14%
1 711
+8%
1 858
+9%
2 043
+10%
1 972
-3%
1 786
-9%
1 546
-13%
1 348
-13%
1 386
+3%
1 389
+0%
1 560
+12%
1 710
+10%
1 994
+17%
2 272
+14%
2 490
+10%
2 796
+12%
2 787
0%
2 785
0%
2 802
+1%
2 441
-13%
2 470
+1%
2 364
-4%
2 241
-5%
2 340
+4%
2 297
-2%
2 306
+0%
2 181
-5%
1 940
-11%
1 790
-8%
1 612
-10%
1 519
-6%
1 528
+1%
1 475
-3%
1 427
-3%
1 482
+4%
1 547
+4%
1 636
+6%
1 809
+11%
1 795
-1%
1 866
+4%
1 932
+4%
1 914
-1%
2 012
+5%
2 012
+0%
1 917
-5%
1 795
-6%
1 758
-2%
1 686
-4%
1 590
-6%
1 678
+6%
1 843
+10%
2 134
+16%
2 679
+26%
3 055
+14%
3 704
+21%
3 676
-1%
3 677
+0%
3 646
-1%
3 138
-14%
3 069
-2%
3 006
-2%
2 914
-3%
2 843
-2%
2 880
+1%
2 965
+3%
2 782
-6%
2 699
-3%
2 482
-8%
1 801
-27%
1 721
-4%
1 502
-13%
Gross Profit
Cost of Revenue
(220)
(323)
(439)
(453)
(441)
(433)
(446)
(459)
(475)
(522)
(545)
(585)
(621)
(643)
(695)
(728)
(787)
(836)
(827)
(926)
(1 003)
(1 122)
(1 282)
(1 381)
(1 469)
(1 549)
(1 518)
(1 377)
(1 250)
(1 185)
(1 214)
(1 241)
(1 238)
(1 201)
(1 207)
(1 323)
(1 429)
(1 584)
(1 645)
(1 682)
(1 782)
(1 683)
(1 762)
(1 698)
(1 647)
(1 701)
(1 594)
(1 619)
(1 574)
(1 446)
(1 479)
(1 352)
(1 286)
(1 322)
(1 285)
(1 274)
(1 316)
(1 329)
(1 314)
(1 374)
(1 350)
(1 375)
(1 456)
(1 470)
(1 535)
(1 545)
(1 471)
(1 448)
(1 418)
(1 431)
(1 460)
(1 511)
(1 585)
(1 638)
(1 788)
(1 784)
(1 833)
(1 867)
(1 965)
(2 038)
(2 124)
(2 193)
(2 244)
(2 330)
(2 362)
(2 329)
(2 274)
(2 218)
(2 079)
(1 936)
(1 499)
(1 398)
(1 337)
Gross Profit
16
N/A
24
+51%
42
+76%
57
+35%
79
+38%
87
+10%
84
-4%
95
+13%
113
+19%
144
+27%
180
+25%
223
+24%
225
+1%
206
-8%
185
-10%
129
-30%
122
-5%
148
+21%
170
+15%
217
+28%
252
+16%
273
+8%
301
+10%
330
+10%
389
+18%
494
+27%
454
-8%
409
-10%
296
-28%
162
-45%
172
+6%
148
-14%
323
+118%
509
+58%
787
+54%
948
+21%
1 061
+12%
1 212
+14%
1 142
-6%
1 104
-3%
1 020
-8%
758
-26%
708
-7%
665
-6%
594
-11%
640
+8%
702
+10%
687
-2%
607
-12%
495
-19%
310
-37%
260
-16%
232
-11%
206
-12%
190
-8%
153
-19%
165
+8%
218
+32%
322
+48%
435
+35%
445
+2%
491
+10%
475
-3%
444
-7%
477
+7%
467
-2%
447
-4%
347
-22%
341
-2%
255
-25%
131
-49%
167
+28%
258
+54%
496
+92%
891
+79%
1 270
+43%
1 871
+47%
1 808
-3%
1 712
-5%
1 608
-6%
1 015
-37%
876
-14%
763
-13%
585
-23%
482
-18%
550
+14%
691
+26%
564
-18%
620
+10%
546
-12%
303
-45%
323
+7%
164
-49%
Operating Income
Operating Expenses
(10)
(15)
(20)
(20)
(21)
(20)
(25)
(26)
(28)
(30)
(28)
(27)
(28)
(27)
(30)
(32)
(32)
(35)
(36)
(47)
(62)
(71)
(90)
(98)
(100)
(114)
(107)
(104)
(110)
(99)
(118)
(155)
278
194
240
106
(333)
(321)
(179)
(189)
(203)
(195)
(210)
(201)
(200)
(192)
(239)
(256)
(228)
(221)
(142)
(142)
(129)
(115)
(108)
(98)
(98)
(95)
(101)
(101)
(105)
(114)
(115)
(121)
(123)
(126)
(134)
(134)
(120)
(118)
(161)
(174)
(193)
(202)
(181)
(172)
(204)
(222)
(214)
(220)
(188)
(170)
(185)
(190)
(206)
(210)
(206)
(204)
(376)
(374)
(150)
(3)
179
Selling, General & Administrative
(10)
(15)
(20)
(19)
(20)
(20)
(24)
(26)
(27)
(30)
(27)
(26)
(28)
(27)
(30)
(31)
(31)
(34)
(35)
(47)
(62)
(72)
(90)
(99)
(101)
(114)
(108)
(103)
(111)
(107)
(119)
(117)
(125)
(137)
(148)
(166)
(181)
(173)
(161)
(158)
(139)
(142)
(148)
(143)
(144)
(143)
(193)
(146)
(127)
(118)
(106)
(94)
(99)
(98)
(100)
(96)
(94)
(94)
(90)
(92)
(97)
(98)
(104)
(106)
(104)
(103)
(101)
(102)
(103)
(106)
(109)
(110)
(114)
(117)
(130)
(133)
(139)
(145)
(148)
(151)
(151)
(148)
(143)
(150)
(158)
(166)
(168)
(164)
(158)
(147)
(135)
(129)
(125)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(8)
(11)
(15)
(14)
(15)
(16)
(16)
(14)
(12)
(8)
(5)
(3)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(4)
0
(18)
(4)
(2)
Depreciation & Amortization
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
(0)
0
0
1
1
(0)
1
0
0
0
1
(1)
0
0
(1)
(1)
0
0
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(6)
(7)
(7)
(7)
(6)
(6)
(8)
(8)
(10)
(10)
(8)
(8)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
8
0
(37)
403
331
389
273
(150)
(148)
(16)
(30)
(62)
(51)
(62)
(53)
(47)
(38)
(29)
(93)
(85)
(85)
(19)
(32)
(15)
(7)
(1)
3
(1)
1
(9)
(6)
(5)
(13)
(9)
(12)
(16)
(20)
(30)
(30)
(14)
(9)
(49)
(60)
(75)
(81)
(48)
(36)
(62)
(75)
(63)
(65)
(32)
(16)
(35)
(33)
(42)
(38)
(32)
(31)
(204)
(218)
13
138
315
Operating Income
6
N/A
9
+40%
22
+155%
38
+69%
58
+55%
67
+15%
59
-11%
69
+16%
86
+25%
114
+33%
153
+34%
196
+28%
196
+0%
179
-9%
154
-14%
98
-37%
91
-7%
114
+25%
135
+18%
170
+27%
191
+12%
202
+6%
211
+5%
232
+10%
290
+25%
380
+31%
347
-9%
305
-12%
187
-39%
63
-66%
54
-14%
(7)
N/A
601
N/A
703
+17%
1 027
+46%
1 054
+3%
729
-31%
891
+22%
963
+8%
914
-5%
817
-11%
563
-31%
498
-12%
464
-7%
394
-15%
447
+13%
463
+4%
431
-7%
379
-12%
273
-28%
168
-38%
118
-30%
104
-12%
91
-12%
82
-10%
56
-32%
67
+20%
123
+83%
220
+80%
334
+52%
340
+2%
378
+11%
360
-5%
323
-10%
354
+9%
340
-4%
312
-8%
213
-32%
221
+4%
137
-38%
(30)
N/A
(6)
+79%
65
N/A
295
+350%
710
+141%
1 098
+55%
1 667
+52%
1 586
-5%
1 498
-6%
1 388
-7%
827
-40%
706
-15%
577
-18%
395
-32%
275
-30%
341
+24%
485
+42%
359
-26%
245
-32%
172
-30%
153
-11%
320
+109%
344
+8%
Pre-Tax Income
Interest Income Expense
(1)
(1)
16
(3)
1
(0)
(2)
5
6
10
26
24
41
49
85
71
79
102
98
109
94
75
82
77
93
111
100
152
121
74
76
21
14
5
(6)
(42)
(44)
(51)
(45)
(53)
(60)
(40)
27
(24)
(19)
(14)
(25)
(54)
(49)
(54)
(46)
(37)
(40)
(42)
(46)
(45)
(51)
(55)
(59)
(64)
(66)
(60)
(64)
(56)
(53)
(50)
(47)
(42)
(52)
(65)
(70)
(57)
(49)
(47)
(55)
(68)
(60)
(45)
(27)
(29)
(22)
(23)
(39)
(50)
(68)
(79)
(69)
(66)
(63)
(72)
(59)
(77)
(88)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(50)
0
0
(39)
8
0
0
0
0
(8)
0
0
(17)
(17)
(23)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
6
6
6
3
0
0
0
0
0
(11)
(11)
18
14
28
24
7
12
9
12
(0)
(149)
(149)
(141)
(138)
(131)
(130)
(6)
(148)
(8)
Total Other Income
(4)
0
(28)
(7)
(18)
(29)
(28)
(33)
(26)
(23)
(26)
(12)
(9)
(9)
(25)
(11)
(28)
(43)
(44)
8
14
14
(4)
(63)
(71)
(76)
(101)
(48)
(103)
(85)
(161)
(9)
74
93
(18)
171
148
121
(62)
(27)
(3)
22
(11)
26
15
(0)
(10)
(11)
(15)
(14)
(16)
(15)
(12)
(12)
(9)
(9)
(12)
(13)
(13)
(17)
(18)
(20)
(16)
(20)
(19)
(18)
(18)
(20)
(20)
(22)
(21)
(21)
(22)
(23)
(23)
(22)
(22)
(19)
(20)
(22)
(27)
(31)
(41)
(44)
(42)
(45)
(41)
(35)
(32)
(23)
(13)
(1)
0
Pre-Tax Income
1
N/A
8
+1 460%
10
+32%
28
+170%
40
+45%
38
-6%
29
-24%
40
+38%
66
+65%
102
+54%
153
+50%
208
+36%
228
+10%
219
-4%
214
-2%
158
-27%
142
-10%
173
+22%
189
+9%
287
+52%
298
+4%
290
-3%
290
0%
245
-16%
311
+27%
416
+34%
347
-17%
410
+18%
205
-50%
52
-75%
(31)
N/A
2
N/A
639
+39 819%
801
+25%
1 004
+25%
1 145
+14%
841
-27%
962
+14%
856
-11%
834
-3%
754
-10%
538
-29%
514
-4%
467
-9%
374
-20%
416
+11%
405
-3%
367
-10%
315
-14%
205
-35%
106
-48%
66
-38%
52
-21%
36
-30%
27
-26%
1
-95%
5
+221%
55
+1 122%
148
+169%
254
+71%
257
+1%
298
+16%
280
-6%
251
-11%
288
+15%
278
-4%
253
-9%
153
-40%
148
-3%
50
-66%
(121)
N/A
(85)
+30%
(6)
+93%
214
N/A
621
+190%
1 026
+65%
1 599
+56%
1 549
-3%
1 474
-5%
1 345
-9%
789
-41%
660
-16%
510
-23%
301
-41%
17
-95%
68
+312%
234
+244%
120
-49%
19
-84%
(52)
N/A
76
N/A
94
+24%
247
+163%
Net Income
Tax Provision
(3)
(5)
(7)
(9)
(11)
(10)
(8)
(10)
(13)
(20)
(28)
(36)
(36)
(32)
(27)
(18)
(15)
(20)
(23)
(37)
(41)
(42)
(44)
(38)
(46)
(54)
(47)
(35)
3
14
10
3
(92)
(128)
(181)
(228)
(215)
(256)
(226)
(209)
(193)
(188)
(187)
(185)
(160)
(109)
(123)
(107)
(87)
(59)
(21)
(12)
(14)
(14)
(15)
(9)
(9)
(25)
(49)
(81)
(84)
(94)
(88)
(77)
(90)
(87)
(79)
(50)
(46)
(17)
31
24
(3)
(75)
(189)
(319)
(541)
(526)
(481)
(442)
(223)
(180)
(175)
(133)
(107)
(143)
(147)
(94)
(128)
(86)
(50)
(46)
33
Income from Continuing Operations
(3)
3
3
19
30
28
21
30
52
82
125
172
192
187
187
140
127
153
165
250
257
249
246
207
265
361
300
375
209
66
(21)
5
546
672
822
917
625
705
630
625
561
350
328
282
214
307
283
259
228
146
85
54
38
23
12
(7)
(5)
30
99
172
173
204
192
173
198
191
174
103
103
33
(89)
(61)
(9)
139
432
707
1 058
1 024
993
903
567
480
335
169
(90)
(75)
88
26
(109)
(138)
25
49
281
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(3)
(6)
(8)
(10)
(13)
(16)
(9)
(7)
6
18
12
6
(3)
(132)
(174)
(232)
(265)
(192)
(212)
(189)
(181)
(164)
(107)
(97)
(87)
(74)
(92)
(99)
(91)
(81)
(58)
(29)
(21)
(16)
(14)
(10)
(7)
(9)
(19)
(38)
(58)
(59)
(66)
(62)
(56)
(59)
(55)
(50)
(35)
(38)
(26)
(15)
(21)
(37)
(72)
(132)
(200)
(285)
(272)
(252)
(230)
(141)
(123)
(109)
(78)
(66)
(79)
(95)
(73)
(82)
(65)
(19)
(17)
18
Net Income (Common)
(3)
N/A
3
N/A
3
+3%
19
+462%
30
+55%
28
-7%
21
-24%
30
+42%
52
+75%
82
+56%
125
+53%
172
+38%
192
+11%
187
-3%
187
+0%
140
-25%
127
-9%
154
+21%
165
+8%
247
+49%
251
+1%
240
-4%
236
-2%
195
-18%
249
+28%
352
+41%
293
-17%
381
+30%
227
-41%
78
-66%
(15)
N/A
2
N/A
415
+20 650%
499
+20%
590
+18%
652
+10%
433
-34%
494
+14%
442
-11%
443
+0%
397
-11%
243
-39%
231
-5%
195
-16%
140
-28%
215
+54%
184
-15%
169
-8%
148
-12%
88
-41%
56
-37%
32
-42%
23
-31%
9
-59%
2
-77%
(14)
N/A
(14)
+3%
11
N/A
60
+443%
115
+91%
114
-1%
138
+21%
130
-5%
118
-10%
140
+19%
136
-3%
125
-8%
68
-45%
65
-4%
7
-89%
(104)
N/A
(82)
+22%
(47)
+43%
67
N/A
300
+350%
506
+69%
773
+53%
752
-3%
741
-1%
672
-9%
426
-37%
349
-18%
226
-35%
91
-60%
(156)
N/A
(145)
+7%
(7)
+95%
(47)
-570%
(191)
-307%
(203)
-7%
(427)
-110%
(402)
+6%
(132)
+67%
EPS (Diluted)
-0.02
N/A
0.02
N/A
0.02
N/A
0.12
+500%
0.19
+58%
0.18
-5%
0.14
-22%
0.2
+43%
0.35
+75%
0.54
+54%
0.84
+56%
1.15
+37%
1.29
+12%
1.26
-2%
1.25
-1%
0.94
-25%
0.85
-10%
1.02
+20%
1.11
+9%
1.65
+49%
1.68
+2%
1.61
-4%
1.58
-2%
1.3
-18%
1.66
+28%
2.35
+42%
1.96
-17%
2.55
+30%
1.52
-40%
0.53
-65%
-0.1
N/A
0.02
N/A
2.78
+13 800%
3.34
+20%
3.95
+18%
4.36
+10%
2.89
-34%
3.3
+14%
2.96
-10%
2.96
N/A
2.65
-10%
1.62
-39%
1.54
-5%
1.3
-16%
0.93
-28%
1.43
+54%
1.23
-14%
1.12
-9%
0.98
-13%
0.58
-41%
0.37
-36%
0.22
-41%
0.16
-27%
0.07
-56%
0.01
-86%
-0.09
N/A
-0.09
N/A
0.07
N/A
0.4
+471%
0.77
+93%
0.76
-1%
0.92
+21%
0.87
-5%
0.78
-10%
0.93
+19%
0.91
-2%
0.83
-9%
0.46
-45%
0.44
-4%
0.05
-89%
-0.7
N/A
-0.55
+21%
-0.31
+44%
0.45
N/A
2.01
+347%
3.39
+69%
5.17
+53%
5.03
-3%
4.96
-1%
4.5
-9%
2.85
-37%
2.33
-18%
1.51
-35%
0.61
-60%
-1.05
N/A
-0.97
+8%
-0.05
+95%
-0.31
-520%
-1.28
-313%
-1.36
-6%
-2.85
-110%
-3.03
-6%
-1.15
+62%

See Also

Summary
CAP intrinsic value, competitors valuation, and company profile.
DCF Valuation
CAP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CAP stock valuation using valuation multiples.
Wall Street Estimates
CAP 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
CAP 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
Follow us
Join more than 302,000+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.