Company Valuation: Petron Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 37,407 29,719 22,500 33,282 22,782 22,101
Change - -20.55% -24.29% 47.92% -31.55% -2.99%
Enterprise Value (EV) 1 2,23,804 2,20,861 2,45,426 2,68,952 2,61,539 2,09,851
Change - -1.31% 11.12% 9.59% -2.76% -19.76%
P/E -2.53x 68.6x 163x 13x 8.12x 2.2x
PBR 0.47x 0.29x 0.21x 0.37x 0.24x 0.2x
PEG - -1x -2.4x 0x 0.84x 0x
Capitalization / Revenue 0.13x 0.07x 0.03x 0.04x 0.03x 0.03x
EV / Revenue 0.78x 0.5x 0.29x 0.34x 0.3x 0.26x
EV / EBITDA 60.6x 8.77x 8.55x 6.52x 6.17x 4.08x
EV / EBIT -45.2x 13.2x 13.1x 8.91x 9.11x 5.68x
EV / FCF 89.8x -10.6x -9.65x 24.8x 222x 3.87x
FCF Yield 1.11% -9.43% -10.4% 4.04% 0.45% 25.9%
Dividend per Share 2 - - 0.1 0.1 0.1 0.15
Rate of return - - 4.17% 2.82% 4.12% 6.05%
EPS 2 -1.576 0.0462 0.0147 0.2727 0.2992 1.125
Distribution rate - - 679% 36.7% 33.4% 13.3%
Net sales 1 2,86,033 4,38,057 8,57,638 8,01,027 8,67,966 8,09,766
EBITDA 1 3,691 25,183 28,716 41,226 42,376 51,496
EBIT 1 -4,947 16,762 18,772 30,192 28,713 36,928
Net income 1 -11,380 5,369 5,727 9,241 8,469 14,752
Net Debt 1 1,86,397 1,91,142 2,22,926 2,35,670 2,38,757 1,87,750
Reference price 2 3.990 3.170 2.400 3.550 2.430 2.480
Nbr of stocks (in thousands) 93,75,104 93,75,104 93,75,104 93,75,104 93,75,104 89,11,861
Announcement Date 12/04/21 11/04/22 05/04/23 27/03/24 02/04/25 13/04/26
1PHP in Million2PHP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.17x0.67x4.11x5.23% 4.75TCr
5.71x0.5x4.04x2.16% 1.69TCr
9.33x0.45x4.62x14.01% 1.48TCr
7.82x0.28x9.74x3.01% 1TCr
6.12x0.53x4.97x4.39% 705.87Cr
5.82x0.47x3.61x4.79% 516.73Cr
-18.07x1.25x9.27x-.--% 424.99Cr
8.78x0.44x3.63x1.5% 411.54Cr
Average 4.09x 0.57x 5.50x 4.39% 1.37TCr
Weighted average by Cap. 6.25x 0.57x 4.89x 5.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PCOR Stock
  4. PRF4E Stock
  5. Valuation Petron Corporation