Promigas SA ESP

Promigas SA ESP

BBVC:PROMIGAS
6,150.00
COP
-50.00
(-0.81%)
942.00EPS
7.96P/E
7.51TMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
858.44
965.9
1,310.92
1,822.51
1,568.28
3,284.74
4,255.02
4,227.84
4,566.03
5,297.05
5,823.42
6,488.34
6,465.74
6,406.46
Basic EPS, GAAP
146.48
150.05
216.19
258.52
289.71
639.26
714.94
1,002.29
968.53
879.67
889.33
931.16
946.31
831.71
Free Cash Flow per Basic Share
111.04
94.47
-411.58
-214.77
156.91
118.79
-322.82
110.44
71.26
22.37
-297.53
-124.05
-150.65
-107.99
Dividend per Share
150.92
104.87
171.6
141.32
214.32
439.46
370.64
412.78
472.27
535.29
628.25
571.87
614.36
607
Book Value per Share
1,422.16
1,498.12
2,198.8
2,427.76
2,610.62
2,831.17
3,166.15
3,795.82
4,392.73
5,019.01
5,105.64
5,705.08
5,833.6
5,527.23
Tangible Book Value per Share
1,274.66
1,309.4
485.15
385.44
503.9
409.66
179.96
105.11
-185.33
-515.53
-122.12
-308.14
474.66
356.51
Basic Weighted Avg Shares
1,103
1,099
1,135
1,135
1,135
1,135
1,135
1,135
1,135
1,135
1,135
1,135
1,135
1,135
Sales/Revenue/Turnover
947,254
1,061,211
1,487,661
2,068,311
1,779,772
3,727,680
4,828,801
4,797,941
5,181,737
6,011,331
6,608,732
7,363,300
7,337,596
7,270,342
Operating Margin (%)
24.65
26.38
30.42
29.01
25.22
25
21.27
31.04
26.2
25.03
24.13
23.47
24.54
24.01
Depreciation Expense
34,203
41,323
73,678
74,720
84,018
175,080
195,218
253,264
298,011
338,757
374,763
405,970
443,193
443,612
Net Income, GAAP
161,634
164,857
245,338
293,386
328,779
725,463
811,347
1,137,445
1,099,133
998,290
1,009,259
1,056,729
1,073,912
943,861
Effective Tax Rate (%)
31.09
30.44
26.12
25.48
26.86
19.65
17.52
23.27
26.75
31.99
25.02
26.92
37.11
39.92
Profit Margin (%)
17.06
15.53
16.49
14.18
18.47
19.46
16.8
23.71
21.21
16.61
15.27
14.35
14.64
12.98
Working Capital
326,735
336,121
10,006
124,783
404,427
326,148
610,467
1,005,112
598,695
1,479,726
978,606
741,575
1,629,338
1,862,889
LT Debt
2,102,413
1,424,500
2,603,434
4,233,873
4,555,241
4,886,373
5,781,565
6,391,631
6,853,873
8,786,101
8,364,669
9,114,322
9,779,755
13,708,087
Total Equity
1,692,424
1,829,496
2,674,692
2,954,846
3,178,877
3,433,822
3,834,370
4,566,737
5,265,237
6,025,590
6,131,769
6,881,803
7,027,453
6,641,617
Return on Invested Capital (%)
5.13
5.34
7.28
6.1
4.79
10.06
10.12
11.77
9.92
8.56
9.29
8.8
7.05
5.98
Return on Capital (%)
6.19
5.82
7.31
6.03
5.49
10.95
11.22
12.83
11.02
9.22
10.19
9.15
8.04
6.93
Return on Common Equity (%)
10.46
10.01
11.7
11.18
11.5
23.49
23.84
28.79
23.66
18.69
17.57
17.23
16.4
15.02

Capital Structure

COP

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
968,093
922,971
758,668
LT Borrowings
8,940,832
9,368,653
12,944,739
LT Finance Leases
838,923
796,273
763,348
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1,135
1,135
1,135
Market Capitalization
7,194,937
7,433,255
7,512,694

Working Capital

COP

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
3,635,117
4,234,534
4,416,604
Cash, Cash Equivalents & STI
841,077
1,127,222
1,073,656
Accounts Receivable, Net
1,924,918
2,023,512
1,932,438
Inventories
217,721
227,708
291,406
Total Current Liabilities
2,005,779
2,457,101
2,553,715
Payables & Accruals
- -
- -
- -
ST Debt
968,093
922,971
758,668
Deferred Revenue
- -
- -
- -

Growth Rates

COP

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
10.27%
9.17%
2.12%
Free Cash Flow
-232.19%
-314.15%
21.44%
Net Income, GAAP
19.92%
-1.02%
1.63%
Sales/Revenue/Turnover
20.84%
9%
-0.35%
Total Cash Common Dividend
17.84%
8.72%
7.43%

Quarterly Revenue

COP

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,663,192
1,800,703
1,784,800
2,114,605
7,363,300
2025
1,779,164
1,834,199
1,863,973
1,860,260
7,337,596
2026
1,722,754
1,823,355
- -
- -
- -

Quarterly Earnings Per Share

COP

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
275.19
266.13
209.78
180.06
931.16
2025
263.04
253.59
268.5
161.17
946.31
2026
212.7
189.34
- -
- -
- -

Quarterly Dividends Per Share

COP

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
26.07
5.24
178.48
362.08
571.87
2025
41.39
4.68
186.31
381.97
614.36
2026
34.55
4.17
- -
- -
- -

Company Description

CEO
Juan Manuel Rojas Payán
Full Time Employees
10,661
Sector
Utilities
Industry
Gas distributors
Address
Barranquilla Colombia
IPO Date
Sep 30, 1983
Business
Promigas S.A. E.S.P. is a multi-energy utility and infrastructure holding company engaged in the transportation and distribution of natural gas, liquefied natural gas (LNG) regasification, electric power distribution, and integrated industrial energy solutions across Latin America. Founded in 1974 and headquartered in Barranquilla, Colombia, the company operates as a key enterprise within the energy and gas investment portfolio of Corporación Financiera Colombiana S.A. (Corficolombiana), a subsidiary of Grupo Aval Acciones y Valores S.A. The company's core operations and service offerings comprise: natural gas transportation through extensive high-pressure trunk pipeline networks, compressor stations, and bidirectional interconnection systems across Colombia; natural gas distribution and retail commercialization for residential, commercial, industrial, and vehicular natural gas (VNG) markets through subsidiaries and affiliates including Surtigas S.A. E.S.P. and Gases del Caribe S.A. E.S.P. in Colombia, as well as Quavii (Gases del Pacífico S.A.C. and Gases del Norte del Perú S.A.C.) and Cálidda (Gas Natural de Lima y Callao S.A.C.) in Peru; marine liquefied natural gas reception, storage, and regasification services operated via Sociedad Portuaria El Cayao (SPEC LNG), the primary regasification terminal in Colombia; electric power distribution and commercialization conducted through Compañía Energética de Occidente (CEO) in southwestern Colombia; integrated industrial energy solutions and engineering services delivered via Promisol S.A.S., encompassing natural gas compression, dehydration, pipeline engineering, procurement, and construction (EPC), distributed self-generation, and industrial co-generation; on-site and utility-scale photovoltaic solar energy systems; and inclusive non-banking financing solutions under the Brilla brand, offering credit facilities directly through utility billing to finance home improvements, appliances, and educational expenses. In recent corporate developments, Promigas completed a major strategic expansion into utility-scale clean energy by acquiring the Latin American renewables platform of Zelestra for approximately USD 1.1 billion, adding a portfolio of approximately 3,500 MW in solar photovoltaic generation and battery energy storage assets across Colombia, Peru, and Chile. This transaction forms a cornerstone of the company's Our Energy 2040 strategic roadmap, designed to expand non-regulated business lines, diversify its geographic footprint, and accelerate energy transition investments. Furthermore, Promigas has advanced capacity expansion initiatives at its SPEC LNG terminal to secure thermal power fuel supply and system reliability, while progressing operational trials in green hydrogen generation and biomethane grid injection across its transmission and distribution networks.