Company Valuation: DigiPlus Interactive Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,957 35,261 1,19,668 73,062 33,359 - -
Change - 293.69% 239.37% -38.95% -54.34% - -
Enterprise Value (EV) 1 8,957 33,684 1,07,719 51,486 20,878 15,331 8,511
Change - 276.08% 219.79% -52.2% -59.45% -26.57% -44.49%
P/E 11.8x 7.77x 9.91x 5.83x 3.07x 2.99x 2.98x
PBR - 1.86x 3.85x 1.79x 0.69x 0.59x 0.5x
PEG - 0x 0x 4.16x -0.2x 1.13x 14.15x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.47x 0.45x 0.45x
EV / Revenue - 1.24x 1.43x 0.61x 0.29x 0.21x 0.12x
EV / EBITDA - 7.05x 7.73x 3.62x 1.71x 1.17x 0.63x
EV / EBIT - 7.86x 8.37x 4.08x 1.96x 1.34x 0.73x
EV / FCF - 8.23x 7.97x 3.6x 2.13x 1.84x 0.85x
FCF Yield - 12.1% 12.5% 27.8% 46.9% 54.2% 117%
Dividend per Share 2 - - 0.18 0.86 0.794 0.6892 0.6925
Rate of return - - 0.66% 5.31% 10.9% 9.43% 9.47%
EPS 2 0.2034 1.03 2.739 2.777 2.382 2.445 2.45
Distribution rate - - 6.57% 31% 33.3% 28.2% 28.3%
Net sales 1 - 27,251 75,223 84,166 71,286 74,551 73,570
EBITDA 1 - 4,778 13,938 14,235 12,231 13,120 13,516
EBIT 1 - 4,284 12,869 12,630 10,640 11,447 11,732
Net income 1 600.7 4,078 12,578 12,565 11,879 11,229 11,212
Net Debt 1 - -1,577 -11,949 -21,576 -12,481 -18,028 -24,849
Reference price 2 2.410 8.000 27.150 16.200 7.310 7.310 7.310
Nbr of stocks (in thousands) 37,16,459 44,07,659 44,07,659 45,09,973 45,63,533 - -
Announcement Date 17/04/23 16/04/24 07/04/25 01/04/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.07x0.29x1.71x10.86% 53Cr
24.5x6.31x14.79x1.6% 2.62TCr
13.5x2.67x7.17x3.09% 2.46TCr
13.81x2.34x8.21x5.38% 1.87TCr
13.47x6.26x9.53x3.75% 1.54TCr
-73.64x1.31x8.93x-.--% 1.31TCr
12.83x2.15x8.1x8.8% 1.18TCr
2520x1.48x14.46x-.--% 938.3Cr
32.89x3.74x17.85x3.23% 811.11Cr
Average 284.49x 2.95x 10.08x 4.08% 1.42TCr
Weighted average by Cap. 191.80x 3.58x 10.62x 3.23%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DigiPlus Interactive Corp.

Historical PBR trend

Valuation ratios - PBR - DigiPlus Interactive Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DigiPlus Interactive Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DigiPlus Interactive Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - DigiPlus Interactive Corp.
  1. Stock Market
  2. Stocks
  3. PLUS Stock
  4. Valuation DigiPlus Interactive Corp.