Z

Zona Franca de Iquique SA
SGO:ZOFRI

Watchlist Manager
Zona Franca de Iquique SA
SGO:ZOFRI
Watchlist
Price: 865.11 CLP -0.04% Market Closed
Market Cap: 190.8B CLP
Have any thoughts about
Zona Franca de Iquique SA?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

50.2B
+2%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+44%
5 Years
+26%
7 Years
+40%
10 Years
+90%
13.5B
+2%
Operating Income
Growth Rates:
1 Year
+31%
3 Years
+2%
5 Years
-8%
7 Years
+19%
10 Years
+73%
17.2B
+2%
Net Income
Growth Rates:
1 Year
+18%
3 Years
+25%
5 Years
+12%
7 Years
+47%
10 Years
+107%

Earnings Waterfall
Zona Franca de Iquique SA

Revenue
50.2B CLP
Cost of Revenue
-25.6B CLP
Gross Profit
24.5B CLP
Operating Expenses
-11B CLP
Operating Income
13.5B CLP
Other Expenses
3.7B CLP
Net Income
17.2B CLP

Income Statement
Zona Franca de Iquique 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
26 460
N/A
27 400
+4%
28 069
+2%
29 329
+4%
30 042
+2%
30 969
+3%
31 124
+1%
31 215
+0%
31 969
+2%
32 597
+2%
34 039
+4%
35 239
+4%
35 718
+1%
36 068
+1%
36 783
+2%
37 025
+1%
37 395
+1%
37 917
+1%
39 471
+4%
39 435
0%
39 928
+1%
40 178
+1%
38 515
-4%
37 288
-3%
31 112
-17%
25 071
-19%
28 764
+15%
27 149
-6%
34 805
+28%
41 311
+19%
38 908
-6%
42 937
+10%
42 221
-2%
42 506
+1%
43 027
+1%
43 314
+1%
43 936
+1%
45 790
+4%
48 225
+5%
49 093
+2%
50 167
+2%
Gross Profit
Cost of Revenue
(11 447)
(12 500)
(13 423)
(13 747)
(13 654)
(13 482)
(13 226)
(13 761)
(14 594)
(15 093)
(16 094)
(16 386)
(16 467)
(17 122)
(17 663)
(17 930)
(17 912)
(17 816)
(17 230)
(17 346)
(17 715)
(17 953)
(19 402)
(18 540)
(18 432)
(16 374)
(14 518)
(14 331)
(14 960)
(15 301)
(15 302)
(16 452)
(15 515)
(16 978)
(19 564)
(20 281)
(23 368)
(24 752)
(24 487)
(25 031)
(25 620)
Gross Profit
15 012
N/A
14 900
-1%
14 645
-2%
15 582
+6%
16 388
+5%
17 487
+7%
17 898
+2%
17 455
-2%
17 376
0%
17 505
+1%
17 944
+3%
18 853
+5%
19 250
+2%
18 946
-2%
19 120
+1%
19 095
0%
19 485
+2%
20 102
+3%
22 241
+11%
22 089
-1%
22 213
+1%
22 225
+0%
19 113
-14%
18 747
-2%
12 680
-32%
8 697
-31%
14 245
+64%
12 819
-10%
19 845
+55%
26 010
+31%
23 606
-9%
26 485
+12%
26 707
+1%
25 528
-4%
23 463
-8%
23 033
-2%
20 568
-11%
21 038
+2%
23 738
+13%
24 062
+1%
24 546
+2%
Operating Income
Operating Expenses
(7 195)
(7 618)
(8 964)
(9 160)
(8 569)
(8 975)
(8 570)
(8 585)
(8 128)
(7 322)
(7 701)
(7 699)
(7 905)
(7 893)
(7 668)
(7 262)
(7 421)
(7 509)
(7 210)
(7 515)
(7 583)
(7 562)
(7 967)
(7 942)
(7 749)
(7 376)
(6 615)
(6 499)
(6 535)
(6 805)
(7 755)
(8 066)
(8 370)
(8 958)
(9 632)
(9 760)
(10 229)
(10 467)
(10 017)
(10 804)
(11 028)
Selling, General & Administrative
(6 672)
(7 027)
(8 278)
(8 372)
(7 759)
(8 153)
(7 748)
(7 752)
(7 275)
(6 454)
(6 212)
(6 019)
(6 220)
(6 201)
(6 607)
(6 389)
(6 551)
(6 664)
(6 351)
(6 651)
(6 728)
(6 696)
(7 113)
(7 100)
(6 742)
(6 364)
(5 589)
(5 483)
(5 699)
(5 991)
(6 950)
(7 267)
(7 580)
(8 172)
(8 844)
(8 941)
(9 404)
(9 635)
(9 201)
(10 012)
(10 266)
Depreciation & Amortization
(524)
(593)
(682)
(785)
(804)
(815)
(809)
(818)
(840)
(855)
(1 489)
(1 679)
(1 684)
(1 690)
(1 059)
(872)
(869)
(847)
(859)
(861)
(852)
(861)
(850)
(840)
(833)
(828)
(825)
(817)
(808)
(797)
(788)
(781)
(773)
(769)
(788)
(791)
(790)
(795)
(777)
(774)
(753)
Other Operating Expenses
0
0
(4)
(3)
(6)
(7)
(12)
(15)
(13)
(13)
0
0
0
(2)
(2)
(2)
(2)
2
(0)
(3)
(4)
(4)
(4)
(2)
(173)
(184)
(201)
(200)
(27)
(17)
(17)
(17)
(17)
(17)
0
(28)
(35)
(38)
(38)
(18)
(9)
Operating Income
7 817
N/A
7 281
-7%
5 681
-22%
6 421
+13%
7 818
+22%
8 512
+9%
9 329
+10%
8 870
-5%
9 248
+4%
10 184
+10%
10 243
+1%
11 156
+9%
11 348
+2%
11 055
-3%
11 452
+4%
11 834
+3%
12 063
+2%
12 591
+4%
15 031
+19%
14 573
-3%
14 630
+0%
14 662
+0%
11 146
-24%
10 805
-3%
4 931
-54%
1 322
-73%
7 631
+477%
6 319
-17%
13 311
+111%
19 205
+44%
15 851
-17%
18 420
+16%
18 337
0%
16 570
-10%
13 831
-17%
13 273
-4%
10 338
-22%
10 571
+2%
13 721
+30%
13 257
-3%
13 519
+2%
Pre-Tax Income
Interest Income Expense
88
(39)
(238)
(340)
(415)
(296)
(327)
(215)
(320)
(278)
(187)
(27)
120
140
266
245
287
322
332
387
482
593
515
458
582
458
598
648
146
11
121
735
2 005
2 979
4 289
4 411
3 775
3 002
3 235
3 393
3 868
Non-Reccuring Items
0
0
0
0
0
(2)
(3)
(2)
(2)
(2)
(4)
(4)
(12)
(10)
(56)
(56)
(50)
(50)
(2)
0
(0)
(0)
(0)
(27)
(36)
(37)
(47)
(21)
(35)
(35)
(165)
(92)
(68)
(72)
66
(11)
(18)
(13)
(11)
0
(7)
Gain/Loss on Disposition of Assets
0
0
9
0
0
1
3
0
0
8
6
6
6
0
0
0
0
0
0
0
1
0
0
0
63
63
63
63
0
0
0
0
0
0
0
301
301
301
301
0
0
Total Other Income
410
336
2 429
2 515
2 571
2 702
796
739
247
53
289
198
271
272
342
351
579
590
201
336
244
201
314
107
(1 866)
(1 863)
(1 939)
(1 971)
333
191
243
118
(1 347)
(1 398)
(1 613)
(1 280)
230
522
490
330
(136)
Pre-Tax Income
8 315
N/A
7 580
-9%
7 882
+4%
8 597
+9%
9 975
+16%
10 918
+9%
9 798
-10%
9 392
-4%
9 173
-2%
9 963
+9%
10 347
+4%
11 328
+9%
11 733
+4%
11 458
-2%
12 004
+5%
12 375
+3%
12 880
+4%
13 455
+4%
15 563
+16%
15 296
-2%
15 357
+0%
15 456
+1%
11 975
-23%
11 343
-5%
3 674
-68%
(59)
N/A
6 305
N/A
5 039
-20%
13 755
+173%
19 372
+41%
16 050
-17%
19 180
+20%
18 927
-1%
18 079
-4%
16 573
-8%
16 694
+1%
14 625
-12%
14 383
-2%
17 735
+23%
16 980
-4%
17 243
+2%
Net Income
Tax Provision
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
Income from Continuing Operations
8 315
7 580
7 882
8 597
9 975
10 918
9 798
9 392
9 173
9 963
10 347
11 328
11 733
11 458
12 004
12 375
12 880
13 455
15 563
15 296
15 357
15 456
11 975
11 343
3 674
(59)
6 305
5 039
13 755
19 372
16 050
19 180
18 927
18 079
16 573
16 694
14 625
14 383
17 735
16 980
17 243
Net Income (Common)
8 315
N/A
7 580
-9%
7 882
+4%
8 597
+9%
9 975
+16%
10 918
+9%
9 798
-10%
9 392
-4%
9 173
-2%
9 963
+9%
10 347
+4%
11 328
+9%
11 733
+4%
11 458
-2%
12 004
+5%
12 375
+3%
12 880
+4%
13 455
+4%
15 563
+16%
15 296
-2%
15 357
+0%
15 456
+1%
11 975
-23%
11 343
-5%
3 674
-68%
(59)
N/A
6 305
N/A
5 039
-20%
13 755
+173%
19 372
+41%
16 050
-17%
19 180
+20%
18 927
-1%
18 079
-4%
16 573
-8%
16 694
+1%
14 625
-12%
14 383
-2%
17 735
+23%
16 980
-4%
17 243
+2%
EPS (Diluted)
37.62
N/A
34.29
-9%
35.73
+4%
38.9
+9%
44.73
+15%
49.4
+10%
44.42
-10%
42.49
-4%
41.5
-2%
45.08
+9%
46.91
+4%
51.25
+9%
53.09
+4%
51.84
-2%
54.42
+5%
55.99
+3%
58.28
+4%
60.99
+5%
70.56
+16%
69.35
-2%
69.62
+0%
70.08
+1%
54.29
-23%
51.43
-5%
16.66
-68%
-0.27
N/A
28.59
N/A
22.84
-20%
62.36
+173%
87.83
+41%
72.77
-17%
86.96
+19%
85.81
-1%
81.96
-4%
75.14
-8%
75.68
+1%
66.31
-12%
65.21
-2%
80.4
+23%
76.98
-4%
78.17
+2%

See Also

Summary
ZOFRI intrinsic value, competitors valuation, and company profile.
DCF Valuation
ZOFRI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ZOFRI stock valuation using valuation multiples.
Wall Street Estimates
ZOFRI 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
ZOFRI 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 198,400+ 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.