Financials The Far Eastern University, Incorporated

Equities

FEU

PHY248161036

School, College & University

End-of-day quote Philippines S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
630 PHP +0.08% Intraday chart for The Far Eastern University, Incorporated +5.00% +6.78%

Valuation

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Capitalization 1 14,994 14,665 13,676 13,708 12,990 12,822
Enterprise Value (EV) 1 13,619 14,048 13,019 13,071 11,193 10,832
P/E ratio 30.4 x 19.4 x 21.9 x 14.2 x 8.61 x 6.84 x
Yield 1.76% 1.8% 2.41% 1.4% 3.33% 5.25%
Capitalization / Revenue 5.63 x 4.37 x 3.81 x 3.88 x 3.14 x 2.6 x
EV / Revenue 5.12 x 4.18 x 3.63 x 3.7 x 2.71 x 2.19 x
EV / EBITDA 17.2 x 13.5 x 10.2 x 8.06 x 5.77 x 4.91 x
EV / FCF -27.4 x -13.4 x -61.2 x 17.7 x 10.3 x 13.1 x
FCF Yield -3.65% -7.44% -1.63% 5.65% 9.68% 7.62%
Price to Book 2.18 x 2.02 x 1.81 x 1.64 x 1.38 x 1.21 x
Nbr of stocks (in thousands) 24,056 24,056 24,056 24,048 24,056 24,056
Reference price 2 623.3 609.6 568.5 570.0 540.0 533.0
Announcement Date 9/14/18 9/16/19 9/14/20 9/14/21 9/14/22 9/14/23
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net sales 1 2,662 3,359 3,590 3,533 4,133 4,940
EBITDA 1 793 1,040 1,281 1,621 1,939 2,204
EBIT 1 486.7 668.2 815.6 1,076 1,391 1,656
Operating Margin 18.28% 19.89% 22.72% 30.47% 33.65% 33.53%
Earnings before Tax (EBT) 1 640.1 934.6 784.6 1,016 1,608 1,947
Net income 1 492.2 753.3 621.4 965.7 1,504 1,867
Net margin 18.49% 22.43% 17.31% 27.33% 36.38% 37.79%
EPS 2 20.52 31.41 25.92 40.28 62.74 77.92
Free Cash Flow 1 -496.8 -1,046 -212.7 738.1 1,083 825.6
FCF margin -18.66% -31.13% -5.93% 20.89% 26.21% 16.71%
FCF Conversion (EBITDA) - - - 45.52% 55.86% 37.45%
FCF Conversion (Net income) - - - 76.43% 72.04% 44.23%
Dividend per Share 2 10.96 10.96 13.70 8.000 18.00 28.00
Announcement Date 9/14/18 9/16/19 9/14/20 9/14/21 9/14/22 9/14/23
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: May 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 1,375 617 657 637 1,797 1,990
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -497 -1,046 -213 738 1,083 826
ROE (net income / shareholders' equity) 6.13% 8.55% 6.73% 9.03% 13.1% 14.6%
ROA (Net income/ Total Assets) 2.42% 3.06% 3.48% 4.4% 5.49% 6.17%
Assets 1 20,346 24,592 17,838 21,966 27,411 30,240
Book Value Per Share 2 286.0 302.0 314.0 348.0 391.0 441.0
Cash Flow per Share 2 35.70 63.40 74.80 49.70 66.80 70.90
Capex 1 1,535 1,978 1,029 195 207 817
Capex / Sales 57.65% 58.88% 28.68% 5.51% 5.02% 16.54%
Announcement Date 9/14/18 9/16/19 9/14/20 9/14/21 9/14/22 9/14/23
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. FEU Stock
  4. Financials The Far Eastern University, Incorporated