Financials AllDay Marts, Inc.

Equities

ALLDY

PHY0040W1046

Food Retail & Distribution

End-of-day quote Philippines S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
0.13 PHP +2.36% Intraday chart for AllDay Marts, Inc. -0.76% -17.20%

Valuation

Fiscal Period: December 2021 2022
Capitalization 1 13,943 5,143
Enterprise Value (EV) 1 14,673 5,798
P/E ratio 30.5 x 22.5 x
Yield - 1.41%
Capitalization / Revenue 1.47 x 0.53 x
EV / Revenue 1.55 x 0.59 x
EV / EBITDA 18.4 x 6.54 x
EV / FCF -9,540,031 x 71,154,261 x
FCF Yield -0% 0%
Price to Book 2.19 x 0.78 x
Nbr of stocks (in thousands) 22,857,145 22,857,145
Reference price 2 0.6100 0.2250
Announcement Date 4/11/22 5/3/23
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022
Net sales 1 3,045 4,710 7,931 9,456 9,760
EBITDA 1 270 382.5 612.4 796.5 886.3
EBIT 1 80.84 180.8 392.5 515 500.9
Operating Margin 2.65% 3.84% 4.95% 5.45% 5.13%
Earnings before Tax (EBT) 1 81.1 139.6 313.7 444.6 401.9
Net income 1 57.81 97.78 219.6 386.5 301.8
Net margin 1.9% 2.08% 2.77% 4.09% 3.09%
EPS 2 0.0103 0.0174 0.0220 0.0200 0.0100
Free Cash Flow - -1,474 -323.6 -1,538 81.48
FCF margin - -31.29% -4.08% -16.26% 0.83%
FCF Conversion (EBITDA) - - - - 9.19%
FCF Conversion (Net income) - - - - 27%
Dividend per Share - - - - 0.003170
Announcement Date 9/18/21 9/18/21 9/18/21 4/11/22 5/3/23
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022
Net Debt 1 1,755 2,819 3,215 730 655
Net Cash position 1 - - - - -
Leverage (Debt/EBITDA) 6.502 x 7.37 x 5.251 x 0.9168 x 0.7388 x
Free Cash Flow - -1,474 -324 -1,538 81.5
ROE (net income / shareholders' equity) - 10.9% 15.2% 9.56% 4.65%
ROA (Net income/ Total Assets) - 2.85% 4.21% 4.23% 3.5%
Assets 1 - 3,431 5,211 9,146 8,631
Book Value Per Share 2 0.1100 0.2100 0.1300 0.2800 0.2900
Cash Flow per Share 2 0.0200 0.0700 0.0600 0.0400 0.0400
Capex 1 673 1,676 453 706 549
Capex / Sales 22.11% 35.58% 5.72% 7.46% 5.63%
Announcement Date 9/18/21 9/18/21 9/18/21 4/11/22 5/3/23
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ALLDY Stock
  4. Financials AllDay Marts, Inc.