MANILA JOCKEY CLUB, INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.27 PHP | -.--% |
|
-.--% | -.--% |
| 2023 | Manila Jockey Club, Inc. Announces Board and Board Appointments | CI |
| 2023 | Manila Jockey Club, Inc Declares Cash Dividends, Payable on or Before December 20, 2023 | CI |
Valuation
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,992 | 4,981 | 5,429 | 5,006 | 3,452 | 3,586 |
| Enterprise Value (EV) 1 | 1,939 | 5,018 | 5,419 | 4,765 | 3,458 | 3,456 |
| P/E ratio | -25.8 x | -41.7 x | -40.6 x | 137 x | -2.2 x | -17.6 x |
| Yield | 2.5% | 1% | - | - | - | 2.08% |
| Capitalization / Revenue | 3.72 x | 6.59 x | 5.69 x | 2.85 x | 5.52 x | 8.18 x |
| EV / Revenue | 3.62 x | 6.64 x | 5.68 x | 2.72 x | 5.53 x | 7.88 x |
| EV / EBITDA | 39.4 x | 53.8 x | 61 x | 14.6 x | -54.9 x | 31.9 x |
| EV / FCF | 24.8 x | 72.6 x | 27.3 x | 15.9 x | -24.9 x | 24.9 x |
| FCF Yield | 4.03% | 1.38% | 3.67% | 6.31% | -4.02% | 4.01% |
| Price to Book | 0.49 x | 1.27 x | 1.46 x | 1.34 x | 1.58 x | 1.81 x |
| Nbr of stocks (in thousands) | 1,494,242 | 1,494,242 | 1,494,242 | 1,494,242 | 1,494,242 | 1,494,242 |
| Reference price 2 | 1.333 | 3.333 | 3.633 | 3.350 | 2.310 | 2.400 |
| Announcement Date | 5/2/17 | 5/2/18 | 4/16/19 | 7/16/20 | 8/17/21 | 5/17/22 |
1PHP in Million2PHP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net sales 1 | 535.2 | 756.1 | 953.4 | 1,755 | 625.8 | 438.3 |
| EBITDA 1 | 49.25 | 93.29 | 88.78 | 325.4 | -62.96 | 108.4 |
| EBIT 1 | -34.82 | 8.118 | -4.582 | 225.6 | -193.4 | -15.5 |
| Operating Margin | -6.51% | 1.07% | -0.48% | 12.85% | -30.91% | -3.54% |
| Earnings before Tax (EBT) 1 | -67.87 | -108.5 | -122.7 | 118.5 | -1,513 | -229 |
| Net income 1 | -77.08 | -119.4 | -133.8 | 36.41 | -1,570 | -203.2 |
| Net margin | -14.4% | -15.79% | -14.03% | 2.07% | -250.96% | -46.35% |
| EPS 2 | -0.0516 | -0.0799 | -0.0895 | 0.0244 | -1.051 | -0.1360 |
| Free Cash Flow 1 | 78.13 | 69.13 | 198.8 | 300.5 | -138.9 | 138.6 |
| FCF margin | 14.6% | 9.14% | 20.85% | 17.12% | -22.2% | 31.62% |
| FCF Conversion (EBITDA) | 158.64% | 74.1% | 223.9% | 92.33% | - | 127.86% |
| FCF Conversion (Net income) | - | - | - | 825.32% | - | - |
| Dividend per Share 2 | 0.0333 | 0.0333 | - | - | - | 0.0500 |
| Announcement Date | 5/2/17 | 5/2/18 | 4/16/19 | 7/16/20 | 8/17/21 | 5/17/22 |
1PHP in Million2PHP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | 36.7 | - | - | 6.46 | - |
| Net Cash position 1 | 53.7 | - | 9.75 | 240 | - | 130 |
| Leverage (Debt/EBITDA) | - | 0.3939 x | - | - | -0.1026 x | - |
| Free Cash Flow 1 | 78.1 | 69.1 | 199 | 300 | -139 | 139 |
| ROE (net income / shareholders' equity) | -1.86% | -2.95% | -3.56% | 0.9% | -52.2% | -9.54% |
| ROA (Net income/ Total Assets) | -0.45% | 0.11% | -0.06% | 2.76% | -2.65% | -0.28% |
| Assets 1 | 17,068 | -113,675 | 223,314 | 1,318 | 59,302 | 73,856 |
| Book Value Per Share 2 | 2.730 | 2.620 | 2.490 | 2.510 | 1.460 | 1.330 |
| Cash Flow per Share 2 | 0.1100 | 0.1500 | 0.2200 | 0.4000 | 0.1200 | 0.1900 |
| Capex 1 | 34 | 30.7 | 31.7 | 65 | 42.6 | 9.54 |
| Capex / Sales | 6.35% | 4.06% | 3.33% | 3.7% | 6.81% | 2.18% |
| Announcement Date | 5/2/17 | 5/2/18 | 4/16/19 | 7/16/20 | 8/17/21 | 5/17/22 |
1PHP in Million2PHP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -.--% | 32.85M | |
| +15.64% | 117M |
- Stock Market
- Equities
- MJC Stock
- Financials Manila Jockey Club, Inc.
