
Intercorp Financial (IFS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.9B | 6.1B | 5.6B | 5.0B | 5.5B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 727.4M | 2.2B | 2.1B | 1.9B | 2.4B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 727.4M | 2.2B | 2.1B | 1.9B | 2.4B |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 473.8M | 1.3B | 2.2B | 2.4B | 356.3M |
Income Tax | 90.5M | 275.6M | 462.5M | 502.1M | -72.9M |
Effective Tax Rate % | 19.1% | 20.5% | 21.4% | 21.0% | -20.5% |
Net Income | 376.4M | 1.1B | 1.7B | 1.8B | 383.5M |
Net Margin % | 20.0% | 17.7% | 30.1% | 35.8% | 7.0% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $11.38 | $9.33 | $14.39 | $15.51 | $3.32 |
EPS (Diluted) | $11.38 | $9.33 | $14.39 | $15.51 | $3.32 |
Basic Shares Outstanding | 32900652 | 421887018 | 429209533 | 429213252 | 429317376 |
Diluted Shares Outstanding | 32900652 | 421887018 | 429209533 | 429213252 | 429317376 |
Income Statement Trend
Intercorp Financial Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.5B | 9.6B | 13.0B | 17.1B | 18.2B |
Short-term Investments | 6.1B | 21.7B | 17.6B | 18.5B | 19.5B |
Accounts Receivable | 163.9M | 657.4M | 527.6M | 404.9M | 445.1M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 112.1M | 1.2M | 1.2M | 1.5M | 1.3M |
Goodwill | 672.7M | 2.4B | 2.3B | 1.5B | 1.5B |
Intangible Assets | 287.5M | 1.0B | 964.1M | 614.1M | 611.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 27.5B | 89.6B | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 126.2M | 236.7M | 118.4M | 615.0M | 235.4M |
Short-term Debt | 700.2M | 2.0B | 1.9B | 1.6B | 1.5B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 2.7B | 8.9B | 8.6B | 8.4B | 8.4B |
Deferred Tax Liabilities | 40.5M | 75.7M | 81.9M | - | 11.0K |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 24.3B | - | - | - | - |
Equity | |||||
Common Stock | 298.8M | 1.0B | 1.0B | 1.0B | 1.0B |
Retained Earnings | 414.3M | 2.9B | 2.4B | 2.2B | 1.3B |
Treasury Stock | 59.6M | 84.3M | 3.4M | 3.4M | 2.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.2B | 10.0B | 9.4B | 8.7B | 9.0B |
Key Metrics | |||||
Total Debt | 3.4B | 10.9B | 10.5B | 10.0B | 9.8B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Intercorp Financial Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 376.4M | 1.1B | 1.7B | 1.8B | 383.5M |
Depreciation & Amortization | 118.9M | 379.0M | 336.2M | 279.7M | 268.8M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 1.2B | 2.7B | -438.2M | 2.2B | 16.6B |
Operating Cash Flow | 1.8B | 4.3B | 1.6B | 4.5B | 16.9B |
Investing Activities | |||||
Capital Expenditures | -17.1M | -115.0M | -80.7M | -87.3M | -52.4M |
Acquisitions | 0 | 0 | -193.2M | 0 | 0 |
Investment Purchases | - | -3.1B | -857.6M | -1.9B | -3.7B |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -17.1M | -3.2B | -1.1B | -2.0B | -3.8B |
Financing Activities | |||||
Share Repurchases | -35.3M | -80.9M | 0 | -594.0K | -2.6M |
Dividends Paid | -123.0M | -511.8M | -751.5M | -633.9M | -698.2M |
Debt Issuance | 579.0M | 91.2M | 30.5M | 0 | 1.2B |
Debt Repayment | -423.3M | -2.5B | -551.0M | -227.2M | -1.1B |
Financing Cash Flow | -3.5M | -3.0B | -1.3B | -892.6M | -693.0M |
Free Cash Flow | 737.0M | 2.4B | -1.4B | 1.1B | 12.7B |
Net Change in Cash | 1.8B | -2.0B | -819.4M | 1.6B | 12.4B |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ifs | 4.3B | 8.46 | 0.37 | 17.57% | 35.88% | 1.36 |
U.S. Bancorp | 71.9B | 11.06 | 1.32 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 70.6B | 12.87 | 0.89 | 8.14% | 20.55% | 6.12 |
SouthState | 9.8B | 14.32 | 1.11 | 8.19% | 28.66% | 0.32 |
Webster Financial | 9.6B | 11.79 | 1.07 | 9.44% | 34.45% | 0.52 |
Western Alliance | 9.1B | 10.78 | 1.31 | 12.42% | 27.12% | 0.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.