Financials First Philippine Holdings Corporation

Equities

FPH

PHY2558N1203

Electric Utilities

End-of-day quote Philippines S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
65.2 PHP 0.00% Intraday chart for First Philippine Holdings Corporation +1.09% +4.32%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 34,907 35,093 38,850 34,137 28,617 28,974
Enterprise Value (EV) 1 144,793 123,799 111,439 107,633 102,420 105,128
P/E ratio 3.49 x 2.87 x 4 x 3.52 x 2.31 x 1.94 x
Yield 3.09% 2.9% 2.6% 3.14% 3.63% 3.52%
Capitalization / Revenue 0.28 x 0.26 x 0.36 x 0.27 x 0.17 x 0.18 x
EV / Revenue 1.15 x 0.93 x 1.04 x 0.86 x 0.6 x 0.64 x
EV / EBITDA 3.43 x 2.8 x 2.79 x 2.86 x 2.29 x 2.2 x
EV / FCF 6.93 x 6.2 x 8.21 x 17.3 x 14.5 x 8.21 x
FCF Yield 14.4% 16.1% 12.2% 5.78% 6.88% 12.2%
Price to Book 0.36 x 0.34 x 0.36 x 0.29 x 0.22 x 0.19 x
Nbr of stocks (in thousands) 539,098 508,963 504,546 487,319 472,619 463,586
Reference price 2 64.75 68.95 77.00 70.05 60.55 62.50
Announcement Date 4/2/19 5/17/20 4/12/21 4/18/22 4/17/23 4/15/24
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 125,389 133,594 107,281 125,159 170,338 164,952
EBITDA 1 42,242 44,164 39,959 37,698 44,740 47,837
EBIT 1 29,039 30,573 26,432 25,089 31,305 33,778
Operating Margin 23.16% 22.89% 24.64% 20.05% 18.38% 20.48%
Earnings before Tax (EBT) 1 25,677 29,494 25,686 24,172 30,215 34,744
Net income 1 10,281 12,583 9,860 10,021 12,676 15,066
Net margin 8.2% 9.42% 9.19% 8.01% 7.44% 9.13%
EPS 2 18.57 24.04 19.23 19.92 26.20 32.21
Free Cash Flow 1 20,881 19,960 13,568 6,226 7,043 12,804
FCF margin 16.65% 14.94% 12.65% 4.97% 4.13% 7.76%
FCF Conversion (EBITDA) 49.43% 45.19% 33.95% 16.51% 15.74% 26.77%
FCF Conversion (Net income) 203.1% 158.63% 137.6% 62.12% 55.56% 84.98%
Dividend per Share 2 2.000 2.000 2.000 2.200 2.200 2.200
Announcement Date 4/2/19 5/17/20 4/12/21 4/18/22 4/17/23 4/15/24
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 109,886 88,706 72,589 73,496 73,803 76,154
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.601 x 2.009 x 1.817 x 1.95 x 1.65 x 1.592 x
Free Cash Flow 1 20,881 19,960 13,568 6,226 7,043 12,804
ROE (net income / shareholders' equity) 12.1% 14.3% 11.3% 10.2% 11.4% 12.6%
ROA (Net income/ Total Assets) 4.93% 5.16% 4.36% 4.02% 4.8% 4.72%
Assets 1 208,425 243,913 226,199 249,173 264,210 318,871
Book Value Per Share 2 181.0 205.0 214.0 239.0 281.0 321.0
Cash Flow per Share 2 66.90 75.00 102.0 97.40 119.0 141.0
Capex 1 7,521 8,886 9,683 15,999 15,436 24,157
Capex / Sales 6% 6.65% 9.03% 12.78% 9.06% 14.64%
Announcement Date 4/2/19 5/17/20 4/12/21 4/18/22 4/17/23 4/15/24
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. FPH Stock
  4. Financials First Philippine Holdings Corporation