TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2024

Income Metrics

Revenue 517.4M
Net Income 141.1M 27.27%

Balance Sheet Metrics

Total Assets 27.5B
Total Liabilities 24.3B
Shareholders Equity 3.2B
Debt to Equity 7.70

Cash Flow Metrics

Operating Cash Flow 246.2M
Free Cash Flow -335.5M

Revenue & Profitability Trend

Intercorp Financial Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.9B6.1B5.6B5.0B5.5B
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i727.4M2.2B2.1B1.9B2.4B
Other Operating Expenses i-----
Total Operating Expenses i727.4M2.2B2.1B1.9B2.4B
Operating Income i-----
Operating Margin % i0.0%0.0%0.0%0.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i-----
Other Non-Operating Income-----
Pre-tax Income i473.8M1.3B2.2B2.4B356.3M
Income Tax i90.5M275.6M462.5M502.1M-72.9M
Effective Tax Rate % i19.1%20.5%21.4%21.0%-20.5%
Net Income i376.4M1.1B1.7B1.8B383.5M
Net Margin % i20.0%17.7%30.1%35.8%7.0%
Key Metrics
EBITDA i-----
EPS (Basic) i$11.38$9.33$14.39$15.51$3.32
EPS (Diluted) i$11.38$9.33$14.39$15.51$3.32
Basic Shares Outstanding i32900652421887018429209533429213252429317376
Diluted Shares Outstanding i32900652421887018429209533429213252429317376

Income Statement Trend

Intercorp Financial Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i3.5B9.6B13.0B17.1B18.2B
Short-term Investments i6.1B21.7B17.6B18.5B19.5B
Accounts Receivable i163.9M657.4M527.6M404.9M445.1M
Inventory i-----
Other Current Assets-----
Total Current Assets i-----
Non-Current Assets
Property, Plant & Equipment i112.1M1.2M1.2M1.5M1.3M
Goodwill i672.7M2.4B2.3B1.5B1.5B
Intangible Assets i287.5M1.0B964.1M614.1M611.9M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i-----
Total Assets i27.5B89.6B---
Liabilities
Current Liabilities
Accounts Payable i126.2M236.7M118.4M615.0M235.4M
Short-term Debt i700.2M2.0B1.9B1.6B1.5B
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i-----
Non-Current Liabilities
Long-term Debt i2.7B8.9B8.6B8.4B8.4B
Deferred Tax Liabilities i40.5M75.7M81.9M-11.0K
Other Non-Current Liabilities-----
Total Non-Current Liabilities i-----
Total Liabilities i24.3B----
Equity
Common Stock i298.8M1.0B1.0B1.0B1.0B
Retained Earnings i414.3M2.9B2.4B2.2B1.3B
Treasury Stock i59.6M84.3M3.4M3.4M2.8M
Other Equity-----
Total Shareholders Equity i3.2B10.0B9.4B8.7B9.0B
Key Metrics
Total Debt i3.4B10.9B10.5B10.0B9.8B
Working Capital i00000

Balance Sheet Composition

Intercorp Financial Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i376.4M1.1B1.7B1.8B383.5M
Depreciation & Amortization i118.9M379.0M336.2M279.7M268.8M
Stock-Based Compensation i-----
Working Capital Changes i1.2B2.7B-438.2M2.2B16.6B
Operating Cash Flow i1.8B4.3B1.6B4.5B16.9B
Investing Activities
Capital Expenditures i-17.1M-115.0M-80.7M-87.3M-52.4M
Acquisitions i00-193.2M00
Investment Purchases i--3.1B-857.6M-1.9B-3.7B
Investment Sales i-----
Investing Cash Flow i-17.1M-3.2B-1.1B-2.0B-3.8B
Financing Activities
Share Repurchases i-35.3M-80.9M0-594.0K-2.6M
Dividends Paid i-123.0M-511.8M-751.5M-633.9M-698.2M
Debt Issuance i579.0M91.2M30.5M01.2B
Debt Repayment i-423.3M-2.5B-551.0M-227.2M-1.1B
Financing Cash Flow i-3.5M-3.0B-1.3B-892.6M-693.0M
Free Cash Flow i737.0M2.4B-1.4B1.1B12.7B
Net Change in Cash i1.8B-2.0B-819.4M1.6B12.4B

Cash Flow Trend

Intercorp Financial Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 8.46
Forward P/E 9.60
Price to Book 0.37
Price to Sales 0.82
PEG Ratio 9.60

Profitability Ratios

Profit Margin 35.88%
Operating Margin 49.00%
Return on Equity 17.57%
Return on Assets 1.99%

Financial Health

Debt to Equity 1.36
Beta 0.95

Per Share Data

EPS (TTM) $4.54
Book Value per Share $102.41
Revenue per Share $46.61

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
ifs4.3B8.460.3717.57%35.88%1.36
U.S. Bancorp 71.9B11.061.3211.67%27.00%1.34
Deutsche Bank AG 70.6B12.870.898.14%20.55%6.12
SouthState 9.8B14.321.118.19%28.66%0.32
Webster Financial 9.6B11.791.079.44%34.45%0.52
Western Alliance 9.1B10.781.3112.42%27.12%0.93

Financial data is updated regularly. All figures are in the company's reporting currency.