ATOK-BIG WEDGE CO., INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.17 PHP | +5.67% |
|
+0.63% | -40.41% |
| 02/05 | Atok-Big Wedge Co., Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 22/03 | Atok-Big Wedge Co., Inc. Announces Executive Changes | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 39,397 | 27,893 | 20,335 | 15,397 | 19,037 | 13,539 |
| Enterprise Value (EV) 1 | 39,360 | 27,857 | 20,328 | 15,303 | 19,001 | 13,520 |
| P/E ratio | -2,519 x | -565 x | -1,953 x | -517 x | 18,561 x | -682 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -6,711 x | -7,103 x | -5,071 x | -2,878 x | -4,902 x | -2,166 x |
| EV / FCF | - | -1,35,01,09,33,908 x | -6,64,89,58,236 x | - | -5,45,17,70,737 x | 81,22,39,821 x |
| FCF Yield | - | -0% | -0% | - | -0% | 0% |
| Price to Book | 58.7 x | 47.8 x | 39 x | 18.3 x | 20.3 x | 12 x |
| Nbr of stocks (in thousands) | 25,45,000 | 25,45,000 | 25,45,000 | 25,45,000 | 25,45,000 | 25,45,000 |
| Reference price 2 | 15.48 | 10.96 | 7.990 | 6.050 | 7.480 | 5.320 |
| Announcement Date | 02/04/19 | 28/06/20 | 17/05/21 | 28/04/22 | 17/05/23 | 02/05/24 |
1PHP in Million2PHP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -5.865 | -3.922 | -4.009 | -5.318 | -3.876 | -6.242 |
| EBIT 1 | -5.884 | -3.936 | -4.02 | -5.338 | -3.891 | -6.254 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -15.31 | -49.24 | -10.31 | -29.78 | 1.213 | -19.81 |
| Net income 1 | -15.64 | -49.39 | -10.41 | -29.84 | 1.027 | -19.87 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.006146 | -0.0194 | -0.004092 | -0.0117 | 0.000403 | -0.007800 |
| Free Cash Flow | - | -0.2063 | -3.057 | - | -3.485 | 16.64 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 02/04/19 | 28/06/20 | 17/05/21 | 28/04/22 | 17/05/23 | 02/05/24 |
1PHP in Million2PHP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 36.8 | 36 | 6.74 | 93.8 | 35.7 | 19.7 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | -0.21 | -3.06 | - | -3.49 | 16.6 |
| ROE (net income / shareholders' equity) | -2.4% | -7.87% | -1.88% | -4.38% | 0.12% | -2.15% |
| ROA (Net income/ Total Assets) | -0.56% | -0.39% | -0.45% | -0.49% | -0.27% | -0.42% |
| Assets 1 | 2,788 | 12,639 | 2,311 | 6,144 | -376 | 4,694 |
| Book Value Per Share 2 | 0.2600 | 0.2300 | 0.2000 | 0.3300 | 0.3700 | 0.4400 |
| Cash Flow per Share 2 | 0.0100 | 0.0100 | 0.0100 | 0.0400 | 0.0100 | 0.0100 |
| Capex | - | - | 0.05 | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 02/04/19 | 28/06/20 | 17/05/21 | 28/04/22 | 17/05/23 | 02/05/24 |
1PHP in Million2PHP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -40.41% | 134M | |
| +20.11% | 32.9B | |
| -3.97% | 29.29B | |
| +13.05% | 24.38B | |
| +7.77% | 11.06B | |
| +26.11% | 9.95B | |
| -.--% | 8.68B | |
| +15.84% | 8.3B | |
| +2.51% | 8.14B | |
| +17.79% | 6.08B |
- Stock Market
- Equities
- AB Stock
- Financials Atok-Big Wedge Co., Inc.