First Time Loading...
S

SMU SA
SGO:SMU

Watchlist Manager
SMU SA
SGO:SMU
Watchlist
Price: 190.49 CLP 2.41% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.9T
-0.9%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+26%
5 Years
+25%
7 Years
+29%
10 Years
+50%
162.1B
-3%
Operating Income
Growth Rates:
1 Year
-8%
3 Years
+63%
5 Years
+72%
7 Years
+109%
10 Years
-
88.8B
+6%
Net Income
Growth Rates:
1 Year
-33%
3 Years
+198%
5 Years
+169%
7 Years
+627%
10 Years
-

Earnings Waterfall
SMU SA

Revenue
2.9T CLP
Cost of Revenue
-2T CLP
Gross Profit
877.9B CLP
Operating Expenses
-715.8B CLP
Operating Income
162.1B CLP
Other Expenses
-73.3B CLP
Net Income
88.8B CLP

Income Statement
SMU SA

Rotate your device to view
Income Statement
Currency: CLP
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
Revenue
Revenue
1 909 417
N/A
1 860 093
-3%
1 941 981
+4%
1 948 221
+0%
2 200 661
+13%
2 290 916
+4%
2 326 951
+2%
2 414 473
+4%
2 330 601
-3%
2 474 859
+6%
2 560 449
+3%
2 603 779
+2%
2 221 869
-15%
2 176 286
-2%
2 126 288
-2%
2 074 143
-2%
2 257 558
+9%
2 089 948
-7%
2 102 677
+1%
2 111 070
+0%
2 295 415
+9%
2 298 061
+0%
2 301 659
+0%
2 306 368
+0%
2 297 032
0%
2 333 591
+2%
2 299 635
-1%
2 276 001
-1%
2 264 394
-1%
3 913 021
+73%
3 965 647
+1%
4 041 161
+2%
2 472 378
-39%
2 526 824
+2%
2 620 823
+4%
2 710 606
+3%
2 826 314
+4%
2 865 323
+1%
2 898 282
+1%
2 889 522
0%
2 862 383
-1%
Gross Profit
Cost of Revenue
(1 443 402)
(1 397 007)
(1 459 054)
(1 463 795)
(1 663 028)
(1 731 277)
(1 753 067)
(1 818 410)
(1 735 200)
(1 847 896)
(1 910 134)
(1 934 617)
(1 611 325)
(1 565 793)
(1 519 708)
(1 473 551)
(1 620 100)
(1 478 411)
(1 487 628)
(1 488 979)
(1 641 623)
(1 639 312)
(1 637 166)
(1 634 520)
(1 615 166)
(1 638 397)
(1 614 349)
(1 594 901)
(1 597 155)
(2 755 632)
(2 789 897)
(2 849 674)
(1 751 647)
(1 797 353)
(1 866 622)
(1 929 250)
(1 991 019)
(2 009 922)
(2 023 622)
(2 007 034)
(1 984 483)
Gross Profit
466 015
N/A
463 086
-1%
482 928
+4%
484 427
+0%
537 633
+11%
559 638
+4%
573 882
+3%
596 061
+4%
595 401
0%
626 963
+5%
650 315
+4%
669 162
+3%
610 544
-9%
610 492
0%
606 579
-1%
600 591
-1%
637 458
+6%
611 538
-4%
615 050
+1%
622 092
+1%
653 792
+5%
658 749
+1%
664 493
+1%
671 848
+1%
681 866
+1%
695 194
+2%
685 285
-1%
681 099
-1%
667 239
-2%
1 157 389
+73%
1 175 750
+2%
1 191 486
+1%
720 731
-40%
729 472
+1%
754 200
+3%
781 356
+4%
835 295
+7%
855 401
+2%
874 660
+2%
882 488
+1%
877 900
-1%
Operating Income
Operating Expenses
(548 057)
(551 761)
(522 779)
(506 553)
(540 977)
(561 342)
(549 262)
(567 313)
(526 520)
(552 595)
(571 750)
(591 849)
(532 955)
(528 752)
(519 183)
(510 316)
(538 317)
(518 728)
(521 728)
(524 672)
(559 690)
(555 292)
(556 699)
(561 834)
(573 441)
(580 835)
(590 573)
(589 336)
(567 510)
(995 188)
(984 410)
(985 622)
(571 207)
(570 788)
(593 184)
(616 079)
(658 418)
(680 063)
(700 509)
(714 742)
(715 768)
Selling, General & Administrative
(484 248)
(469 340)
(464 367)
(456 791)
(469 291)
(479 036)
(480 589)
(494 151)
(481 454)
(506 579)
(525 330)
(533 177)
(479 414)
(477 759)
(472 868)
(467 053)
(495 422)
(469 500)
(470 807)
(472 786)
(501 290)
(495 699)
(491 792)
(486 713)
(483 851)
(490 400)
(499 957)
(499 717)
(487 228)
(855 282)
(844 140)
(847 102)
(493 487)
(494 579)
(513 996)
(533 031)
(567 660)
(586 234)
(603 777)
(615 534)
(615 420)
Depreciation & Amortization
(66 177)
(65 158)
(65 848)
(58 850)
(64 573)
(65 023)
(64 163)
(64 851)
(59 083)
(59 686)
(59 567)
(57 961)
(51 115)
(49 785)
(47 971)
(46 269)
(48 027)
(45 186)
(46 602)
(47 052)
(49 948)
(59 194)
(67 492)
(76 806)
(86 227)
(87 045)
(86 919)
(86 468)
(82 780)
(145 630)
(143 772)
(142 308)
(79 829)
(78 163)
(80 913)
(84 868)
(91 568)
(94 623)
(96 896)
(99 067)
(100 697)
Other Operating Expenses
2 369
(17 263)
7 436
9 088
(7 113)
(17 283)
(4 510)
(8 311)
14 018
13 669
13 146
(710)
(2 426)
(1 206)
1 656
3 004
5 132
(4 043)
(4 317)
(4 833)
(8 452)
(398)
2 586
1 684
(3 363)
(3 391)
(3 697)
(3 150)
2 497
5 724
3 503
3 788
2 109
1 954
1 725
1 820
811
794
165
(141)
349
Operating Income
(82 043)
N/A
(88 675)
-8%
(39 852)
+55%
(22 127)
+44%
(3 343)
+85%
(1 705)
+49%
24 620
N/A
28 748
+17%
68 882
+140%
74 368
+8%
78 566
+6%
77 314
-2%
77 589
+0%
81 742
+5%
87 396
+7%
90 275
+3%
99 141
+10%
92 808
-6%
93 321
+1%
97 419
+4%
94 102
-3%
103 457
+10%
107 794
+4%
110 014
+2%
108 425
-1%
114 358
+5%
94 713
-17%
91 764
-3%
99 729
+9%
162 202
+63%
191 340
+18%
205 865
+8%
149 524
-27%
158 683
+6%
161 016
+1%
165 277
+3%
176 877
+7%
175 339
-1%
174 151
-1%
167 746
-4%
162 132
-3%
Pre-Tax Income
Interest Income Expense
(110 322)
(98 275)
(110 326)
(111 187)
(107 622)
(96 360)
(115 638)
(104 093)
(104 020)
(83 158)
(75 781)
(57 008)
(55 990)
(68 704)
(73 235)
(73 177)
(59 278)
(61 956)
(60 837)
(55 031)
(57 104)
(51 404)
(48 156)
(51 048)
(52 135)
(52 642)
(51 888)
(50 015)
(49 513)
(86 819)
(85 419)
(84 371)
(46 030)
(43 996)
(42 872)
(42 474)
(42 223)
(41 830)
(42 657)
(43 586)
(45 012)
Non-Reccuring Items
(354 480)
(351 522)
(176 949)
(124 680)
(27 012)
(27 153)
(14 968)
(14 693)
(3 784)
(4 159)
(3 967)
(2 308)
(1 649)
(1 588)
(2 513)
(1 419)
(1 477)
(1 082)
(487)
(1 932)
(2 200)
(2 437)
(5 815)
(4 229)
(5 084)
(12 138)
(9 394)
(10 041)
(10 721)
(25 898)
(24 854)
(25 486)
(18 290)
14 910
12 684
13 820
13 314
(4 277)
(1 645)
(10 092)
4 665
Total Other Income
(12 328)
(19 460)
(31 931)
(30 236)
(40 292)
(32 077)
(30 165)
(36 786)
(29 127)
(34 591)
(30 907)
(24 156)
(17 588)
(15 599)
(13 602)
(9 326)
(10 003)
(10 750)
(10 921)
(15 908)
(17 921)
(14 273)
(15 308)
(12 868)
(11 406)
(15 379)
(11 110)
(8 981)
(11 330)
(18 987)
(21 731)
(27 068)
(28 738)
(33 168)
(49 269)
(60 814)
(59 416)
(55 061)
(41 351)
(25 615)
(21 578)
Pre-Tax Income
(559 171)
N/A
(557 930)
+0%
(359 056)
+36%
(288 228)
+20%
(178 269)
+38%
(157 293)
+12%
(136 150)
+13%
(126 824)
+7%
(68 050)
+46%
(47 541)
+30%
(32 091)
+32%
(6 160)
+81%
2 362
N/A
(4 151)
N/A
(1 955)
+53%
6 352
N/A
28 383
+347%
19 021
-33%
21 077
+11%
24 549
+16%
16 876
-31%
35 342
+109%
38 515
+9%
41 869
+9%
39 799
-5%
34 199
-14%
22 321
-35%
22 727
+2%
28 164
+24%
30 498
+8%
59 337
+95%
68 940
+16%
56 466
-18%
96 429
+71%
81 560
-15%
75 810
-7%
88 552
+17%
74 171
-16%
88 498
+19%
88 453
0%
100 206
+13%
Net Income
Tax Provision
78 259
80 518
81 716
84 352
77 992
70 431
66 990
58 805
30 813
30 647
26 062
17 822
8 566
8 097
7 765
2 521
(2 084)
2 313
14 420
14 811
16 336
5 535
(6 412)
(6 871)
(5 216)
(454)
(1 226)
(2 418)
(2 344)
2 213
(1 757)
407
13 399
15 581
33 815
47 632
42 973
29 863
12 365
(5 998)
(12 932)
Income from Continuing Operations
(480 912)
(477 412)
(277 341)
(203 877)
(100 277)
(86 863)
(69 160)
(68 019)
(37 236)
(16 894)
(6 028)
11 664
10 929
3 948
5 811
8 873
26 299
21 333
35 496
39 360
33 213
40 877
32 102
34 998
34 584
33 745
21 095
20 309
25 820
32 711
57 580
69 347
69 865
112 010
115 376
123 442
131 524
104 034
100 863
82 455
87 274
Income to Minority Interest
26
21
19
18
26
16
2
(6)
0
(7)
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
28
463
728
1 027
1 510
Net Income (Common)
(531 215)
N/A
(529 160)
+0%
(302 002)
+43%
(245 436)
+19%
(100 263)
+59%
(85 408)
+15%
(65 487)
+23%
(44 409)
+32%
(37 236)
+16%
(16 118)
+57%
(4 878)
+70%
12 814
N/A
12 210
-5%
5 732
-53%
7 475
+30%
10 697
+43%
27 637
+158%
23 101
-16%
36 815
+59%
40 519
+10%
33 033
-18%
40 308
+22%
32 102
-20%
34 998
+9%
34 584
-1%
33 745
-2%
21 095
-37%
20 309
-4%
29 828
+47%
37 839
+27%
63 492
+68%
76 552
+21%
75 707
-1%
120 465
+59%
123 045
+2%
129 818
+6%
132 088
+2%
104 497
-21%
101 591
-3%
83 483
-18%
88 784
+6%
EPS (Diluted)
-182.54
N/A
-145.05
+21%
-82.78
+43%
-67.27
+19%
-27.49
+59%
-23.41
+15%
-17.95
+23%
-12.17
+32%
-10.21
+16%
-4.41
+57%
-1.33
+70%
3.51
N/A
3.34
-5%
1.27
-62%
1.55
+22%
2.22
+43%
5.76
+159%
4.06
-30%
6.37
+57%
7.01
+10%
5.76
-18%
6.98
+21%
5.56
-20%
6.06
+9%
5.99
-1%
5.85
-2%
3.65
-38%
3.52
-4%
5.16
+47%
6.55
+27%
10.99
+68%
13.26
+21%
13.11
-1%
20.86
+59%
21.31
+2%
22.52
+6%
22.9
+2%
18.13
-21%
17.61
-3%
14.47
-18%
15.41
+6%

See Also

Summary
SMU intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMU stock valuation using valuation multiples.
Wall Street Estimates
SMU 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
SMU 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 137,100+ 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.