Financials APC Group, Inc.

Equities

APC

PHY0163E1213

Oil & Gas Exploration and Production

End-of-day quote Philippines S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
0.215 PHP -3.59% Intraday chart for APC Group, Inc. -7.33% -8.51%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,039 2,927 3,039 1,651 1,546 1,763
Enterprise Value (EV) 1 2,969 2,869 3,098 1,717 1,608 1,817
P/E ratio -265 x -556 x -518 x -196 x -1,791 x 349 x
Yield - - - - - -
Capitalization / Revenue - - - - - 137,586,742 x
EV / Revenue - - - - - 141,786,654 x
EV / EBITDA -241 x -280 x -339 x -214 x -240 x 414 x
EV / FCF -300 x -380 x -397 x -384 x -652 x 308 x
FCF Yield -0.33% -0.26% -0.25% -0.26% -0.15% 0.33%
Price to Book 17.4 x 17.4 x 19 x 10.7 x 10 x 11 x
Nbr of stocks (in thousands) 7,504,204 7,504,204 7,504,204 7,504,204 7,504,204 7,504,204
Reference price 2 0.4050 0.3900 0.4050 0.2200 0.2060 0.2350
Announcement Date 3/4/19 5/6/20 3/1/21 3/1/22 3/1/23 3/1/24
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales - - - - - 12.82
EBITDA 1 -12.34 -10.25 -9.14 -8.039 -6.688 4.394
EBIT 1 -12.35 -10.26 -9.167 -8.06 -6.702 4.38
Operating Margin - - - - - 34.18%
Earnings before Tax (EBT) 1 -11.52 -5.293 -5.881 -8.548 -0.8875 5.226
Net income 1 -11.47 -5.275 -5.869 -8.42 -0.8665 5.061
Net margin - - - - - 39.49%
EPS 2 -0.001528 -0.000702 -0.000782 -0.001121 -0.000115 0.000674
Free Cash Flow 1 -9.884 -7.559 -7.807 -4.468 -2.466 5.909
FCF margin - - - - - 46.1%
FCF Conversion (EBITDA) - - - - - 134.46%
FCF Conversion (Net income) - - - - - 116.75%
Dividend per Share - - - - - -
Announcement Date 3/4/19 5/6/20 3/1/21 3/1/22 3/1/23 3/1/24
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 58.5 66 62 53.8
Net Cash position 1 69.9 57.5 - - - -
Leverage (Debt/EBITDA) - - -6.401 x -8.21 x -9.271 x 12.25 x
Free Cash Flow 1 -9.88 -7.56 -7.81 -4.47 -2.47 5.91
ROE (net income / shareholders' equity) -6.56% -3.21% -3.75% -5.69% -0.6% 3.35%
ROA (Net income/ Total Assets) -2.68% -2.32% -2.12% -1.91% -1.62% 1.04%
Assets 1 428.6 227.4 277 440 53.65 488.6
Book Value Per Share 2 0.0200 0.0200 0.0200 0.0200 0.0200 0.0200
Cash Flow per Share 2 0.0200 0.0200 0 0 0 0
Capex - 0.06 - - - -
Capex / Sales - - - - - -
Announcement Date 3/4/19 5/6/20 3/1/21 3/1/22 3/1/23 3/1/24
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. APC Stock
  4. Financials APC Group, Inc.