Financials The Philippine Stock Exchange, Inc.

Equities

PSE

PHY6957L1062

Financial & Commodity Market Operators

End-of-day quote Philippines S.E. 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
193 PHP -0.26% Intraday chart for The Philippine Stock Exchange, Inc. +2.17% +13.53%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 15,285 14,320 12,577 17,607 12,889 13,890
Enterprise Value (EV) 1 11,147 10,896 8,669 13,172 9,205 10,119
P/E ratio 20.4 x 21.1 x 19 x 19 x 17.4 x 18 x
Yield 2.47% - 2.45% 1.86% 3.01% 5.88%
Capitalization / Revenue 9.58 x 11.1 x 9.57 x 10.7 x 8.39 x 9.91 x
EV / Revenue 6.98 x 8.44 x 6.6 x 8 x 5.99 x 7.22 x
EV / EBITDA 11.3 x 14.9 x 11 x 12.1 x 9.68 x 13.1 x
EV / FCF 19.4 x 16 x 20.2 x 18.3 x 20.6 x 17.8 x
FCF Yield 5.15% 6.23% 4.94% 5.46% 4.84% 5.63%
Price to Book 2.46 x 2.97 x 2.3 x 3.06 x 2.32 x 2.51 x
Nbr of stocks (in thousands) 84,918 81,826 81,719 81,892 81,576 81,708
Reference price 2 180.0 175.0 153.9 215.0 158.0 170.0
Announcement Date 3/5/19 6/30/20 3/29/21 4/28/22 3/23/23 2/28/24
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,596 1,291 1,314 1,647 1,537 1,401
EBITDA 1 984.7 729.1 791.7 1,090 950.9 771
EBIT 1 834.2 565.9 653.3 977.1 829.7 651
Operating Margin 52.26% 43.84% 49.7% 59.34% 53.98% 46.46%
Earnings before Tax (EBT) 1 982.5 876.7 866 1,198 969.3 965.4
Net income 1 727.1 681.1 659.8 923.1 744.2 773.7
Net margin 45.55% 52.76% 50.2% 56.07% 48.42% 55.21%
EPS 2 8.840 8.310 8.080 11.33 9.100 9.470
Free Cash Flow 1 573.9 679.2 428.7 719.5 445.8 570
FCF margin 35.95% 52.61% 32.61% 43.7% 29% 40.68%
FCF Conversion (EBITDA) 58.28% 93.16% 54.15% 66.03% 46.88% 73.93%
FCF Conversion (Net income) 78.92% 99.72% 64.97% 77.94% 59.9% 73.68%
Dividend per Share 2 4.450 - 3.770 4.000 4.750 10.00
Announcement Date 3/5/19 6/30/20 3/29/21 4/28/22 3/23/23 2/28/24
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 4,138 3,423 3,907 4,435 3,684 3,771
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 574 679 429 720 446 570
ROE (net income / shareholders' equity) 15.2% 12.3% 12.8% 16.4% 13.1% 13.8%
ROA (Net income/ Total Assets) 10.1% 5.48% 6.24% 8.56% 7.15% 5.74%
Assets 1 7,200 12,433 10,582 10,780 10,402 13,486
Book Value Per Share 2 73.10 59.00 66.90 70.40 68.00 67.80
Cash Flow per Share 2 45.60 38.20 8.270 5.390 12.40 18.30
Capex 1 149 81.1 93.7 34.8 47.6 105
Capex / Sales 9.32% 6.28% 7.13% 2.11% 3.09% 7.51%
Announcement Date 3/5/19 6/30/20 3/29/21 4/28/22 3/23/23 2/28/24
1PHP in Million2PHP
Estimates
  1. Stock Market
  2. Equities
  3. PSE Stock
  4. Financials The Philippine Stock Exchange, Inc.