PAZ Income Statement - Paz Corp SA - Alpha Spread
P

Paz Corp SA
SGO:PAZ

Watchlist Manager
Paz Corp SA
SGO:PAZ
Watchlist
Price: 466.14 CLP -0.82% Market Closed
Market Cap: 132.1B CLP
Have any thoughts about
Paz Corp SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

150.7B
+2%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+215%
5 Years
-5%
7 Years
-14%
10 Years
+83%
26.7B
-2%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
+485%
5 Years
-29%
7 Years
-33%
10 Years
+102%
16.6B
-8%
Net Income
Growth Rates:
1 Year
-26%
3 Years
+116%
5 Years
-39%
7 Years
-40%
10 Years
+19%

Earnings Waterfall
Paz Corp SA

Revenue
150.7B CLP
Cost of Revenue
-106B CLP
Gross Profit
44.7B CLP
Operating Expenses
-18B CLP
Operating Income
26.7B CLP
Other Expenses
-10.1B CLP
Net Income
16.6B CLP

Income Statement
Paz Corp SA

Rotate your device to view
Income Statement
Currency: CLP
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
Revenue
Revenue
82 541
N/A
95 774
+16%
125 659
+31%
154 666
+23%
165 041
+7%
140 382
-15%
195 093
+39%
180 573
-7%
148 953
-18%
159 689
+7%
111 814
-30%
134 408
+20%
175 006
+30%
183 660
+5%
166 925
-9%
157 672
-6%
136 200
-14%
123 507
-9%
136 357
+10%
141 538
+4%
157 953
+12%
168 618
+7%
149 917
-11%
115 546
-23%
94 185
-18%
69 547
-26%
58 007
-17%
63 260
+9%
47 782
-24%
73 023
+53%
105 529
+45%
123 104
+17%
150 897
+23%
158 138
+5%
148 807
-6%
145 043
-3%
127 953
-12%
139 091
+9%
145 915
+5%
148 331
+2%
150 717
+2%
Gross Profit
Cost of Revenue
(61 004)
(68 942)
(88 932)
(109 050)
(115 274)
(97 405)
(130 974)
(118 856)
(96 926)
(104 132)
(75 486)
(94 899)
(123 357)
(130 409)
(117 370)
(108 153)
(92 446)
(82 922)
(91 752)
(96 009)
(107 201)
(113 138)
(100 072)
(76 535)
(61 993)
(46 119)
(37 879)
(41 340)
(31 195)
(48 117)
(66 130)
(75 511)
(89 616)
(92 864)
(89 500)
(90 567)
(83 326)
(95 830)
(100 788)
(102 973)
(106 013)
Gross Profit
21 536
N/A
26 831
+25%
36 727
+37%
45 616
+24%
49 767
+9%
42 978
-14%
64 119
+49%
61 718
-4%
52 028
-16%
55 557
+7%
36 328
-35%
39 511
+9%
51 651
+31%
53 253
+3%
49 555
-7%
49 519
0%
43 754
-12%
40 585
-7%
44 606
+10%
45 529
+2%
50 751
+11%
55 480
+9%
49 845
-10%
39 011
-22%
32 192
-17%
23 428
-27%
20 127
-14%
21 920
+9%
16 587
-24%
24 907
+50%
39 399
+58%
47 592
+21%
61 281
+29%
65 275
+7%
59 307
-9%
54 476
-8%
44 627
-18%
43 261
-3%
45 127
+4%
45 358
+1%
44 704
-1%
Operating Income
Operating Expenses
(8 336)
(9 974)
(9 797)
(11 184)
(11 397)
(10 614)
(10 857)
(11 826)
(12 496)
(13 680)
(12 392)
(11 479)
(11 908)
(14 052)
(16 599)
(16 533)
(16 133)
(14 114)
(12 929)
(12 913)
(13 402)
(14 098)
(12 730)
(12 441)
(10 131)
(8 446)
(8 853)
(9 758)
(12 030)
(12 357)
(14 208)
(13 633)
(13 235)
(14 195)
(14 041)
(14 927)
(15 828)
(17 070)
(17 839)
(18 226)
(18 021)
Selling, General & Administrative
(6 217)
(7 847)
(8 744)
(10 333)
(10 941)
(10 242)
(10 610)
(11 579)
(12 185)
(13 554)
(12 224)
(11 468)
(11 788)
(13 864)
(16 266)
(16 063)
(15 636)
(13 482)
(12 368)
(12 329)
(12 786)
(13 532)
(12 318)
(12 066)
(9 780)
(8 086)
(8 295)
(9 123)
(11 390)
(11 717)
(13 835)
(13 327)
(13 367)
(14 499)
(13 935)
(14 709)
(15 092)
(16 097)
(16 891)
(17 393)
(17 392)
Depreciation & Amortization
(1 257)
(1 137)
(1 085)
(1 046)
(989)
(905)
(838)
(811)
(784)
(773)
(763)
(726)
(719)
(727)
(777)
(789)
(802)
(811)
(752)
(748)
(762)
(763)
(798)
(784)
(745)
(718)
(701)
(695)
(676)
(695)
(731)
(772)
(811)
(815)
(825)
(834)
(889)
(1 010)
(1 091)
(1 139)
(1 156)
Other Operating Expenses
(860)
(989)
31
196
534
534
592
565
474
648
596
716
599
539
444
319
305
180
191
165
146
197
386
409
394
359
143
60
36
55
358
466
943
1 119
719
617
153
38
142
306
527
Operating Income
13 201
N/A
16 858
+28%
26 930
+60%
34 432
+28%
38 371
+11%
32 365
-16%
53 262
+65%
49 892
-6%
39 531
-21%
41 876
+6%
23 936
-43%
28 031
+17%
39 741
+42%
39 198
-1%
32 956
-16%
32 985
+0%
27 621
-16%
26 472
-4%
31 676
+20%
32 616
+3%
37 349
+15%
41 382
+11%
37 115
-10%
26 570
-28%
22 061
-17%
14 983
-32%
11 275
-25%
12 162
+8%
4 558
-63%
12 549
+175%
25 191
+101%
33 959
+35%
48 045
+41%
51 080
+6%
45 266
-11%
39 549
-13%
28 799
-27%
26 191
-9%
27 288
+4%
27 132
-1%
26 683
-2%
Pre-Tax Income
Interest Income Expense
5 135
4 943
2 597
324
444
798
(507)
282
758
731
1 004
230
(1 028)
(1 332)
(1 701)
(1 647)
(1 078)
(821)
609
598
960
2 033
464
729
106
(592)
(391)
(410)
(252)
(598)
1 169
1 391
1 411
1 274
1 137
119
(616)
(1 706)
(2 192)
(2 900)
(3 545)
Non-Reccuring Items
(869)
(889)
(1 402)
(1 281)
(1 823)
(1 474)
(828)
(727)
(47)
(241)
2
5
9
33
16
0
0
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 928)
(3 083)
(3 078)
(3 074)
(123)
(47)
(45)
(49)
Total Other Income
(1 343)
(1 027)
(1 132)
(768)
(158)
(188)
(551)
(619)
(682)
(831)
(153)
(198)
(204)
(184)
(411)
(595)
(509)
(552)
(444)
(302)
(579)
(629)
39
317
479
692
503
659
1 353
1 849
2 489
2 144
725
389
(303)
(501)
(282)
(752)
(1 772)
(2 587)
(2 954)
Pre-Tax Income
16 124
N/A
19 883
+23%
26 992
+36%
32 706
+21%
36 833
+13%
31 501
-14%
51 377
+63%
48 828
-5%
39 559
-19%
41 534
+5%
24 789
-40%
28 066
+13%
38 518
+37%
37 715
-2%
30 859
-18%
30 743
0%
26 032
-15%
25 084
-4%
31 842
+27%
32 911
+3%
37 730
+15%
42 786
+13%
37 618
-12%
27 616
-27%
22 646
-18%
15 083
-33%
11 387
-25%
12 411
+9%
5 658
-54%
13 800
+144%
28 849
+109%
37 494
+30%
50 181
+34%
49 814
-1%
43 017
-14%
36 089
-16%
24 828
-31%
23 610
-5%
23 278
-1%
21 600
-7%
20 136
-7%
Net Income
Tax Provision
(2 609)
(3 298)
(4 482)
(6 171)
(7 369)
(7 201)
(12 261)
(10 235)
(7 880)
(7 574)
(4 020)
(5 672)
(8 380)
(7 915)
(6 202)
(6 292)
(6 252)
(6 879)
(9 256)
(9 827)
(9 395)
(11 028)
(9 779)
(8 259)
(7 080)
(3 973)
(632)
939
2 646
186
(4 023)
(5 314)
(4 197)
(2 964)
(1 265)
(553)
(1 305)
(2 229)
(1 857)
(1 503)
(1 393)
Income from Continuing Operations
13 515
16 586
22 510
26 536
29 465
24 300
39 116
38 593
31 680
33 962
20 768
22 396
30 139
29 801
24 657
24 452
19 782
18 206
22 585
23 085
28 335
31 758
27 839
19 357
15 566
11 110
10 755
13 350
8 304
13 986
24 826
32 181
45 984
46 851
41 752
35 536
23 523
21 381
21 421
20 097
18 744
Income to Minority Interest
437
611
(1 160)
(2 032)
(4 017)
(3 854)
(4 514)
(3 775)
(1 897)
(2 221)
(528)
(1 372)
(2 480)
(2 812)
(2 848)
(1 983)
(905)
(9)
(508)
(713)
(1 191)
(2 848)
(3 113)
(3 104)
(3 276)
(1 936)
(1 088)
(1 243)
(632)
(569)
(1 785)
(2 643)
(3 755)
(3 537)
(3 405)
(2 109)
(1 058)
(1 825)
(2 162)
(2 139)
(2 164)
Net Income (Common)
13 951
N/A
17 196
+23%
21 350
+24%
24 503
+15%
25 448
+4%
20 446
-20%
34 602
+69%
34 818
+1%
29 783
-14%
31 740
+7%
20 240
-36%
21 023
+4%
27 658
+32%
26 988
-2%
21 809
-19%
22 469
+3%
18 877
-16%
18 199
-4%
22 077
+21%
22 372
+1%
27 144
+21%
28 910
+7%
24 726
-14%
16 253
-34%
12 290
-24%
9 174
-25%
9 667
+5%
12 107
+25%
7 672
-37%
13 417
+75%
23 041
+72%
29 538
+28%
41 930
+42%
43 015
+3%
38 048
-12%
33 128
-13%
22 465
-32%
19 556
-13%
19 259
-2%
17 958
-7%
16 579
-8%
EPS (Diluted)
49.47
N/A
60.76
+23%
75.58
+24%
86.58
+15%
89.92
+4%
72.24
-20%
122.11
+69%
123.03
+1%
105.24
-14%
112.15
+7%
71.43
-36%
74.28
+4%
97.73
+32%
95.36
-2%
76.96
-19%
79.39
+3%
66.7
-16%
64.22
-4%
77.91
+21%
78.95
+1%
95.79
+21%
102.02
+7%
87.26
-14%
57.36
-34%
43.37
-24%
32.37
-25%
34.11
+5%
42.72
+25%
27.07
-37%
47.35
+75%
81.31
+72%
104.24
+28%
147.96
+42%
151.79
+3%
134.27
-12%
116.9
-13%
79.33
-32%
69.02
-13%
67.96
-2%
63.38
-7%
58.51
-8%

See Also

Summary
PAZ intrinsic value, competitors valuation, and company profile.
DCF Valuation
PAZ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PAZ stock valuation using valuation multiples.
Wall Street Estimates
PAZ 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
PAZ 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 185,000+ 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.