End-of-day quote
Philippines S.E.
03:30:00 31/05/2024 am IST
|
5-day change
|
1st Jan Change
|
945
PHP
|
0.00%
|
|
0.00%
|
+0.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,36,214
|
2,16,223
|
2,40,133
|
2,57,323
|
2,81,546
|
2,42,550
|
-
|
-
|
Enterprise Value (EV)
1 |
2,35,713
|
2,24,825
|
2,68,657
|
2,57,323
|
2,81,546
|
2,55,158
|
2,51,575
|
2,37,870
|
P/E ratio
|
37.7
x
|
-18.7
x
|
41.2
x
|
36
x
|
33.8
x
|
26.4
x
|
21.4
x
|
18
x
|
Yield
|
1.19%
|
0.67%
|
0.77%
|
-
|
-
|
1.35%
|
1.7%
|
2.12%
|
Capitalization / Revenue
|
1.31
x
|
1.67
x
|
1.56
x
|
1.21
x
|
1.15
x
|
0.89
x
|
0.81
x
|
0.74
x
|
EV / Revenue
|
1.31
x
|
1.74
x
|
1.75
x
|
1.21
x
|
1.15
x
|
0.94
x
|
0.84
x
|
0.73
x
|
EV / EBITDA
|
10.7
x
|
20.4
x
|
11.7
x
|
8.24
x
|
8.33
x
|
7.03
x
|
6.05
x
|
5.35
x
|
EV / FCF
|
116
x
|
-42.1
x
|
22.4
x
|
-
|
-
|
20.6
x
|
9.82
x
|
8.14
x
|
FCF Yield
|
0.86%
|
-2.38%
|
4.46%
|
-
|
-
|
4.86%
|
10.2%
|
12.3%
|
Price to Book
|
4.79
x
|
3.22
x
|
3.17
x
|
-
|
-
|
3.01
x
|
2.75
x
|
2.53
x
|
Nbr of stocks (in thousands)
|
10,93,585
|
11,07,698
|
11,09,674
|
11,18,797
|
11,19,911
|
11,20,842
|
-
|
-
|
Reference price
2 |
216.0
|
195.2
|
216.4
|
230.0
|
251.4
|
216.4
|
216.4
|
216.4
|
Announcement Date
|
18/02/20
|
15/02/21
|
09/02/22
|
16/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,79,638
|
1,29,476
|
1,53,508
|
2,11,902
|
2,44,107
|
2,72,114
|
3,00,648
|
3,26,388
|
EBITDA
1 |
21,932
|
11,035
|
23,026
|
31,214
|
33,815
|
36,317
|
41,614
|
44,491
|
EBIT
1 |
5,874
|
-5,918
|
6,320
|
9,941
|
14,414
|
16,413
|
18,792
|
22,601
|
Operating Margin
|
3.27%
|
-4.57%
|
4.12%
|
4.69%
|
5.9%
|
6.03%
|
6.25%
|
6.92%
|
Earnings before Tax (EBT)
1 |
8,975
|
-13,590
|
6,143
|
11,188
|
12,342
|
13,956
|
16,796
|
19,743
|
Net income
1 |
6,334
|
-11,495
|
5,943
|
7,559
|
8,766
|
9,444
|
11,535
|
13,935
|
Net margin
|
3.53%
|
-8.88%
|
3.87%
|
3.57%
|
3.59%
|
3.47%
|
3.84%
|
4.27%
|
EPS
2 |
5.732
|
-10.42
|
5.258
|
6.382
|
7.444
|
8.209
|
10.10
|
12.02
|
Free Cash Flow
1 |
2,032
|
-5,342
|
11,985
|
-
|
-
|
12,388
|
25,607
|
29,234
|
FCF margin
|
1.13%
|
-4.13%
|
7.81%
|
-
|
-
|
4.55%
|
8.52%
|
8.96%
|
FCF Conversion (EBITDA)
|
9.27%
|
-
|
52.05%
|
-
|
-
|
34.11%
|
61.54%
|
65.71%
|
FCF Conversion (Net income)
|
32.08%
|
-
|
201.67%
|
-
|
-
|
131.18%
|
222%
|
209.79%
|
Dividend per Share
2 |
2.580
|
1.300
|
1.670
|
-
|
-
|
2.917
|
3.671
|
4.591
|
Announcement Date
|
18/02/20
|
15/02/21
|
09/02/22
|
16/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
44,937
|
-
|
-
|
-
|
61,546
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
2,513
|
-
|
-
|
-
|
1,883
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
5.59%
|
-
|
-
|
-
|
3.06%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
1,704
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
3,244
|
2,309
|
2,788
|
2,142
|
319.6
|
2,063
|
2,325
|
2,434
|
1,943
|
2,617
|
2,613
|
2,613
|
1,960
|
-
|
-
|
Net margin
|
7.22%
|
-
|
-
|
-
|
0.52%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
2.822
|
1.975
|
2.310
|
1.925
|
0.1780
|
1.746
|
1.981
|
2.078
|
1.640
|
-
|
2.341
|
2.341
|
1.756
|
-
|
-
|
Dividend per Share
2 |
0.8900
|
-
|
1.070
|
-
|
-
|
-
|
1.070
|
-
|
-
|
-
|
1.510
|
-
|
1.510
|
1.831
|
-
|
Announcement Date
|
09/02/22
|
12/05/22
|
11/08/22
|
09/11/22
|
16/03/23
|
09/05/23
|
08/08/23
|
12/11/23
|
12/03/24
|
14/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
8,602
|
28,524
|
-
|
-
|
12,607
|
9,025
|
-
|
Net Cash position
1 |
501
|
-
|
-
|
-
|
-
|
-
|
-
|
4,680
|
Leverage (Debt/EBITDA)
|
-
|
0.7795
x
|
1.239
x
|
-
|
-
|
0.3471
x
|
0.2169
x
|
-
|
Free Cash Flow
1 |
2,032
|
-5,342
|
11,985
|
-
|
-
|
12,388
|
25,607
|
29,234
|
ROE (net income / shareholders' equity)
|
13.1%
|
-19.1%
|
8.25%
|
-
|
-
|
12.2%
|
14.2%
|
16%
|
ROA (Net income/ Total Assets)
|
3.99%
|
-5.81%
|
2.84%
|
-
|
-
|
3.6%
|
4.96%
|
5.72%
|
Assets
1 |
1,58,560
|
1,97,706
|
2,09,460
|
-
|
-
|
2,62,329
|
2,32,665
|
2,43,791
|
Book Value Per Share
2 |
45.10
|
60.50
|
68.30
|
-
|
-
|
71.80
|
78.80
|
85.60
|
Cash Flow per Share
2 |
10.90
|
0.4800
|
17.90
|
-
|
-
|
29.70
|
32.50
|
38.90
|
Capex
1 |
10,028
|
5,877
|
7,864
|
-
|
-
|
16,902
|
15,619
|
16,234
|
Capex / Sales
|
5.58%
|
4.54%
|
5.12%
|
-
|
-
|
6.21%
|
5.2%
|
4.97%
|
Announcement Date
|
18/02/20
|
15/02/21
|
09/02/22
|
16/03/23
|
12/03/24
|
-
|
-
|
-
|
Average target price
299.1
PHP Spread / Average Target +38.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.21% | 8.92TCr | | +2.14% | 4.73TCr | | -9.05% | 1.77TCr | | +19.39% | 1.27TCr | | +110.28% | 1.06TCr | | -16.62% | 577.23Cr | | -12.57% | 397.81Cr | | +12.99% | 380.18Cr | | +4.70% | 310.3Cr |
Other Restaurants & Bars
|