R

Ripley Corp SA
SGO:RIPLEY

Watchlist Manager
Ripley Corp SA
SGO:RIPLEY
Watchlist
Price: 274 CLP -3.52% Market Closed
Market Cap: 530.5B CLP
Have any thoughts about
Ripley Corp SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2T
+2%
Revenue
Growth Rates:
1 Year
0%
3 Years
-26%
5 Years
+16%
7 Years
+22%
10 Years
+37%
-14.5B
+76%
Operating Income
Growth Rates:
1 Year
+74%
3 Years
+71%
5 Years
-
7 Years
-
10 Years
-
-3.2B
+91%
Net Income
Growth Rates:
1 Year
+90%
3 Years
+97%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Ripley Corp SA

Revenue
2T CLP
Cost of Revenue
-1.4T CLP
Gross Profit
607.9B CLP
Operating Expenses
-622.4B CLP
Operating Income
-14.5B CLP
Other Expenses
11.3B CLP
Net Income
-3.2B CLP

Income Statement
Ripley 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
1 456 294
N/A
1 489 523
+2%
1 500 084
+1%
1 513 973
+1%
1 504 317
-1%
1 505 075
+0%
1 541 334
+2%
1 553 950
+1%
1 578 841
+2%
1 589 043
+1%
1 598 399
+1%
1 617 142
+1%
1 642 759
+2%
1 657 928
+1%
1 669 038
+1%
1 671 282
+0%
1 686 735
+1%
1 689 829
+0%
1 702 063
+1%
1 720 189
+1%
1 729 300
+1%
1 743 860
+1%
1 727 426
-1%
1 694 685
-2%
1 461 124
-14%
1 436 239
-2%
1 498 667
+4%
2 461 980
+64%
2 707 326
+10%
2 883 141
+6%
2 062 196
-28%
2 143 859
+4%
2 203 052
+3%
2 120 077
-4%
2 074 701
-2%
2 049 800
-1%
2 005 644
-2%
1 966 041
-2%
1 926 418
-2%
1 954 717
+1%
1 998 136
+2%
Gross Profit
Cost of Revenue
(907 770)
(931 844)
(936 496)
(948 383)
(943 104)
(942 541)
(967 677)
(974 382)
(992 614)
(1 000 884)
(1 001 438)
(1 012 710)
(1 030 080)
(1 038 506)
(1 053 068)
(1 051 603)
(1 057 038)
(1 058 153)
(1 066 308)
(1 081 683)
(1 094 148)
(1 110 296)
(1 118 798)
(1 108 078)
(981 712)
(996 650)
(1 040 873)
(1 728 740)
(1 881 820)
(1 973 085)
(1 374 175)
(1 424 278)
(1 473 085)
(1 446 847)
(1 452 921)
(1 460 874)
(1 446 140)
(1 417 441)
(1 391 296)
(1 392 060)
(1 390 199)
Gross Profit
548 523
N/A
557 678
+2%
563 589
+1%
565 590
+0%
561 213
-1%
562 534
+0%
573 657
+2%
579 569
+1%
586 228
+1%
588 160
+0%
596 961
+1%
604 433
+1%
612 680
+1%
619 423
+1%
615 970
-1%
619 679
+1%
629 697
+2%
631 676
+0%
635 755
+1%
638 506
+0%
635 152
-1%
633 564
0%
608 628
-4%
586 607
-4%
479 412
-18%
439 588
-8%
457 794
+4%
733 240
+60%
825 506
+13%
910 056
+10%
688 021
-24%
719 581
+5%
729 968
+1%
673 229
-8%
621 780
-8%
588 926
-5%
559 504
-5%
548 600
-2%
535 121
-2%
562 657
+5%
607 937
+8%
Operating Income
Operating Expenses
(489 764)
(501 982)
(487 821)
(489 394)
(488 230)
(486 477)
(514 840)
(522 492)
(528 284)
(531 102)
(532 361)
(534 054)
(539 642)
(543 169)
(540 930)
(541 956)
(545 407)
(548 597)
(559 560)
(562 839)
(561 479)
(562 991)
(573 226)
(568 940)
(531 259)
(514 458)
(507 202)
(850 309)
(875 395)
(894 084)
(556 676)
(573 560)
(598 284)
(609 913)
(606 956)
(614 569)
(615 094)
(617 355)
(627 266)
(622 458)
(622 402)
Selling, General & Administrative
(449 084)
(460 335)
(448 842)
(451 016)
(450 606)
(449 516)
(474 991)
(482 479)
(488 323)
(491 552)
(493 087)
(495 043)
(500 498)
(503 878)
(501 477)
(502 294)
(505 201)
(507 493)
(517 816)
(514 965)
(507 392)
(502 892)
(506 700)
(501 110)
(463 128)
(446 686)
(439 883)
(733 860)
(768 649)
(790 712)
(491 375)
(519 939)
(534 476)
(541 302)
(536 835)
(551 541)
(544 108)
(545 164)
(552 245)
(539 399)
(544 762)
Depreciation & Amortization
(40 682)
(41 649)
(38 979)
(38 378)
(37 623)
(36 960)
(39 849)
(40 013)
(39 961)
(39 550)
(39 275)
(39 156)
(39 142)
(39 289)
(39 453)
(39 662)
(40 206)
(41 105)
(41 744)
(48 369)
(54 583)
(60 595)
(66 526)
(67 830)
(68 216)
(67 857)
(67 320)
(116 534)
(106 747)
(103 371)
(65 301)
(53 621)
(63 808)
(68 611)
(70 121)
(63 027)
(70 985)
(72 191)
(75 021)
(83 060)
(77 640)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
145
0
0
0
0
0
0
0
495
496
496
0
0
85
85
0
85
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
58 759
N/A
55 696
-5%
75 767
+36%
76 195
+1%
72 984
-4%
76 058
+4%
58 818
-23%
57 077
-3%
57 943
+2%
57 057
-2%
64 600
+13%
70 378
+9%
73 037
+4%
76 253
+4%
75 040
-2%
77 722
+4%
84 290
+8%
83 078
-1%
76 195
-8%
75 668
-1%
73 673
-3%
70 573
-4%
35 402
-50%
17 667
-50%
(51 847)
N/A
(74 869)
-44%
(49 408)
+34%
(117 069)
-137%
(49 889)
+57%
15 973
N/A
131 345
+722%
146 021
+11%
131 684
-10%
63 316
-52%
14 825
-77%
(25 642)
N/A
(55 590)
-117%
(68 755)
-24%
(92 145)
-34%
(59 801)
+35%
(14 465)
+76%
Pre-Tax Income
Interest Income Expense
(5 121)
(3 098)
(1 677)
(348)
3 048
2 347
(4 104)
(2 896)
(981)
1 310
10 363
8 500
5 529
3 492
20 689
21 669
23 364
23 246
11 094
8 907
3 009
(2 584)
31 404
25 485
15 282
11 459
(31 219)
(70 262)
(60 440)
(61 147)
(30 433)
(18 686)
(12 165)
(18 387)
(7 912)
(20 635)
(27 735)
(5 177)
17 281
23 584
18 157
Non-Reccuring Items
(1 621)
(2 161)
(1 652)
(781)
(1 740)
(2 724)
(4 203)
(8 692)
(12 172)
(12 838)
(15 545)
(11 959)
(7 415)
(5 121)
(1 303)
(1 852)
(1 372)
(1 239)
(508)
(552)
(922)
68 918
67 633
68 268
68 640
(1 499)
(3 057)
(3 299)
(3 415)
(3 269)
(302)
(321)
(9 406)
(1 344)
(1 005)
(10 161)
2 541
(3 757)
2 185
1 715
(1 237)
Gain/Loss on Disposition of Assets
504
643
0
(38)
424
223
0
(4)
(473)
(475)
0
580
5 282
5 282
7 188
6 775
3 001
3 010
1 578
1 405
459
449
0
0
0
0
0
0
0
0
0
0
0
0
0
2 642
2 475
2 063
2 062
(579)
(413)
Total Other Income
(4 146)
(4 366)
(3 479)
(4 230)
(4 158)
(2 339)
975
2 659
3 499
34 768
32 467
31 063
30 532
(339)
(1 122)
(140)
186
(82)
1 485
2 202
2 586
2 863
(1 514)
(2 366)
(2 897)
(5 913)
(1 440)
(4 082)
(3 268)
(888)
(3 429)
(5 510)
(8 856)
(7 700)
(16 704)
(1 532)
(2 085)
(5 021)
(12 291)
(10 820)
(9 752)
Pre-Tax Income
48 375
N/A
46 714
-3%
68 960
+48%
70 800
+3%
70 558
0%
73 565
+4%
51 486
-30%
48 142
-6%
47 815
-1%
79 821
+67%
91 885
+15%
98 563
+7%
106 966
+9%
79 568
-26%
100 492
+26%
104 175
+4%
109 469
+5%
108 014
-1%
89 845
-17%
87 629
-2%
78 805
-10%
140 219
+78%
132 925
-5%
109 054
-18%
29 178
-73%
(70 822)
N/A
(85 124)
-20%
(194 711)
-129%
(117 013)
+40%
(49 331)
+58%
97 181
N/A
121 503
+25%
101 256
-17%
35 886
-65%
(10 797)
N/A
(55 329)
-412%
(80 393)
-45%
(80 647)
0%
(82 908)
-3%
(45 902)
+45%
(7 710)
+83%
Net Income
Tax Provision
(6 369)
(8 543)
(9 928)
(13 618)
(10 255)
(10 848)
(11 981)
(5 657)
(5 362)
(4 658)
(14 119)
(19 443)
(22 927)
(23 903)
(9 689)
(9 658)
(13 814)
(14 038)
(20 148)
(20 963)
(16 069)
(36 021)
(32 942)
(28 059)
(7 874)
20 904
1 721
32 320
11 928
(4 205)
(18 589)
(21 627)
(11 924)
14 115
31 814
45 645
49 054
37 261
33 048
12 861
5 291
Income from Continuing Operations
42 006
38 171
59 031
57 182
60 304
62 718
39 505
42 486
42 453
75 163
77 767
79 120
84 039
55 665
90 803
94 517
95 655
93 976
69 697
66 666
62 736
104 199
99 983
80 995
21 303
(49 918)
(83 403)
(162 391)
(105 085)
(53 536)
78 592
99 876
89 332
50 001
21 018
(9 684)
(31 339)
(43 386)
(49 860)
(33 041)
(2 419)
Income to Minority Interest
8
7
8
7
7
4
41
39
38
21
(37)
(33)
(35)
(19)
(8)
(12)
(11)
(10)
(8)
(10)
(14)
217
179
172
144
(111)
(75)
(101)
(119)
(69)
(25)
(76)
(25)
(226)
(192)
(176)
(368)
(883)
(914)
(975)
(780)
Net Income (Common)
42 014
N/A
38 178
-9%
44 629
+17%
39 330
-12%
39 195
0%
39 603
+1%
(51 094)
N/A
(43 512)
+15%
(41 477)
+5%
(4 551)
+89%
114 481
N/A
114 500
+0%
120 957
+6%
90 134
-25%
85 843
-5%
89 836
+5%
90 623
+1%
89 090
-2%
69 656
-22%
66 352
-5%
62 371
-6%
104 187
+67%
100 683
-3%
81 856
-19%
22 184
-73%
(49 325)
N/A
(83 477)
-69%
(162 492)
-95%
(105 204)
+35%
(53 604)
+49%
78 567
N/A
99 800
+27%
89 307
-11%
49 775
-44%
20 826
-58%
(9 861)
N/A
(31 707)
-222%
(44 269)
-40%
(50 774)
-15%
(34 016)
+33%
(3 200)
+91%
EPS (Diluted)
21.46
N/A
19.72
-8%
23.05
+17%
20.31
-12%
20.02
-1%
20.45
+2%
-26.39
N/A
-22.47
+15%
-21.19
+6%
-2.35
+89%
59.13
N/A
59.14
+0%
61.8
+4%
46.55
-25%
44.33
-5%
46.4
+5%
46.8
+1%
46.01
-2%
36
-22%
34.27
-5%
32.21
-6%
53.81
+67%
52
-3%
42.27
-19%
11.45
-73%
-25.47
N/A
-43.12
-69%
-83.93
-95%
-54.34
+35%
-27.69
+49%
40.58
N/A
51.55
+27%
46.13
-11%
25.71
-44%
10.76
-58%
-5.09
N/A
-16.38
-222%
-22.87
-40%
-26.23
-15%
-17.57
+33%
-1.65
+91%

See Also

Summary
RIPLEY intrinsic value, competitors valuation, and company profile.
DCF Valuation
RIPLEY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RIPLEY stock valuation using valuation multiples.
Wall Street Estimates
RIPLEY 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
RIPLEY 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 198,500+ 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.