Financials Centro Escolar University

Equities

CEU

PHY124441163

School, College & University

End-of-day quote Philippines S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
9 PHP -5.06% Intraday chart for Centro Escolar University -5.06% +5.88%

Valuation

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Capitalization 1 3,277 2,756 2,086 2,592 2,551 2,901
Enterprise Value (EV) 1 2,987 2,443 1,928 2,260 2,152 2,258
P/E ratio 30.4 x 15 x 33.5 x 17 x 22.1 x 7.42 x
Yield 4.55% 2.7% - 5.75% 8.76% 7.7%
Capitalization / Revenue 2.34 x 1.84 x 1.5 x 2.27 x 1.95 x 1.53 x
EV / Revenue 2.13 x 1.63 x 1.39 x 1.98 x 1.65 x 1.19 x
EV / EBITDA 11.9 x 8.68 x 10.8 x 10.2 x 10.2 x 4.56 x
EV / FCF 42.8 x 44.4 x 26.4 x 16.9 x 10.5 x 4.21 x
FCF Yield 2.34% 2.25% 3.79% 5.91% 9.48% 23.7%
Price to Book 1.05 x 0.62 x 0.47 x 0.57 x 0.47 x 0.54 x
Nbr of stocks (in thousands) 372,414 372,414 372,414 372,414 372,414 372,414
Reference price 2 8.800 7.400 5.600 6.960 6.850 7.790
Announcement Date 7/3/18 7/2/19 9/21/20 9/29/21 9/28/22 9/29/23
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net sales 1 1,401 1,498 1,387 1,142 1,307 1,891
EBITDA 1 250.5 281.5 178.7 222.1 210 494.9
EBIT 1 158.4 189.2 82.11 131.8 126 391
Operating Margin 11.3% 12.63% 5.92% 11.54% 9.65% 20.68%
Earnings before Tax (EBT) 1 147.9 193.9 75.87 150.8 118.6 400.8
Net income 1 107.8 184.2 62.35 152.6 116.5 392.6
Net margin 7.69% 12.3% 4.5% 13.36% 8.91% 20.76%
EPS 2 0.2894 0.4945 0.1674 0.4096 0.3100 1.050
Free Cash Flow 1 69.84 55.05 73.1 133.6 204.1 536.1
FCF margin 4.98% 3.68% 5.27% 11.69% 15.62% 28.35%
FCF Conversion (EBITDA) 27.88% 19.55% 40.91% 60.15% 97.19% 108.33%
FCF Conversion (Net income) 64.8% 29.89% 117.25% 87.55% 175.26% 136.53%
Dividend per Share 2 0.4000 0.2000 - 0.4000 0.6000 0.6000
Announcement Date 7/3/18 7/2/19 9/21/20 9/29/21 9/28/22 9/29/23
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 290 313 157 332 399 644
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 69.8 55.1 73.1 134 204 536
ROE (net income / shareholders' equity) 3.59% 4.94% 1.51% 3.46% 2.39% 7.38%
ROA (Net income/ Total Assets) 2.55% 2.49% 0.89% 1.36% 1.23% 3.47%
Assets 1 4,233 7,390 7,001 11,188 9,491 11,311
Book Value Per Share 2 8.380 11.90 11.90 12.20 14.50 14.30
Cash Flow per Share 2 0.7800 0.8400 0.9400 1.370 1.510 2.120
Capex 1 148 168 122 18 17.9 122
Capex / Sales 10.54% 11.23% 8.76% 1.58% 1.37% 6.44%
Announcement Date 7/3/18 7/2/19 9/21/20 9/29/21 9/28/22 9/29/23
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. CEU Stock
  4. Financials Centro Escolar University