Stock CEI CROWN EQUITIES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crown Equities, Inc.

Equities

CEI

PHY1808T1199

Real Estate Development & Operations

End-of-day quote Philippines S.E.
Other stock markets
 06:00:00 2024-05-09 pm EDT 		5-day change 1st Jan Change
0.083 PHP +3.75% Intraday chart for Crown Equities, Inc. +16.90% +23.88%
Apr. 16 Crown Equities, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Crown Equities, Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,196 2,812 2,184 1,571 1,182 1,002
Enterprise Value (EV) 1 2,594 2,273 1,559 831.8 374 130.9
P/E ratio 11.9 x 164 x 78.4 x 20.8 x 23.3 x 25.4 x
Yield - - - - - -
Capitalization / Revenue 13.7 x 12.3 x 12.7 x 7.5 x 5.3 x 5.88 x
EV / Revenue 11.1 x 9.93 x 9.06 x 3.97 x 1.68 x 0.77 x
EV / EBITDA -244 x 48.2 x 38.7 x 12.5 x 6.27 x 3.91 x
EV / FCF 8.85 x 66.5 x 25.2 x 15.1 x 7.04 x 4.51 x
FCF Yield 11.3% 1.5% 3.97% 6.61% 14.2% 22.2%
Price to Book 1.61 x 1.4 x 1.07 x 0.75 x 0.55 x 0.46 x
Nbr of stocks (in thousands) 14,960,000 14,960,000 14,960,000 14,960,000 14,960,000 14,960,000
Reference price 2 0.2136 0.1880 0.1460 0.1050 0.0790 0.0670
Announcement Date 4/5/19 5/21/20 4/20/21 4/22/22 4/17/23 4/16/24
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 233.4 229 172 209.5 222.8 170.4
EBITDA 1 -10.62 47.17 40.29 66.71 59.69 33.49
EBIT 1 -26.24 31.97 27.28 54.78 47.49 18.67
Operating Margin -11.24% 13.96% 15.86% 26.15% 21.32% 10.95%
Earnings before Tax (EBT) 1 280.8 46.25 40.58 111.2 83.11 63
Net income 1 269.7 15.94 27.87 75.71 50.66 39.53
Net margin 115.55% 6.96% 16.2% 36.14% 22.74% 23.19%
EPS 2 0.0180 0.001143 0.001863 0.005060 0.003386 0.002642
Free Cash Flow 1 293.1 34.16 61.89 54.99 53.14 29.06
FCF margin 125.61% 14.92% 35.98% 26.25% 23.85% 17.05%
FCF Conversion (EBITDA) - 72.43% 153.63% 82.43% 89.02% 86.77%
FCF Conversion (Net income) 108.7% 214.3% 222.06% 72.63% 104.88% 73.5%
Dividend per Share - - - - - -
Announcement Date 4/5/19 5/21/20 4/20/21 4/22/22 4/17/23 4/16/24
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 602 540 625 739 808 871
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 293 34.2 61.9 55 53.1 29.1
ROE (net income / shareholders' equity) 14.3% 1.55% 1.64% 4.25% 3.01% 2.29%
ROA (Net income/ Total Assets) -0.73% 0.84% 0.72% 1.41% 1.2% 0.46%
Assets 1 -37,191 1,901 3,875 5,352 4,226 8,551
Book Value Per Share 2 0.1300 0.1300 0.1400 0.1400 0.1400 0.1500
Cash Flow per Share 2 0.0300 0.0200 0.0300 0.0300 0.0400 0.0500
Capex 1 8.89 1.65 5.53 25.5 15.1 14.6
Capex / Sales 3.81% 0.72% 3.21% 12.16% 6.79% 8.56%
Announcement Date 4/5/19 5/21/20 4/20/21 4/22/22 4/17/23 4/16/24
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
CROWN EQUITIES, INC. Stock Crown Equities, Inc.
+23.88% 21.56M
VONOVIA SE Stock Vonovia SE
-3.22% 24.23B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-27.72% 11.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.71% 10.76B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.98% 7.68B
VINHOMES Stock Vinhomes
-6.60% 6.9B
VINGROUP Stock Vingroup
+0.90% 6.58B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+3.63% 6.56B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.97% 3.72B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+16.88% 3.71B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. CEI Stock
  4. Financials Crown Equities, Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW