Company Valuation: Alsons Consolidated Resources, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8,556 7,550 4,907 3,397 2,894 2,957
Change - -11.76% -35% -30.77% -14.81% 2.17%
Enterprise Value (EV) 1 30,031 28,684 26,841 24,718 24,961 28,653
Change - -4.49% -6.42% -7.91% 0.98% 14.79%
P/E 26.7x 18.9x 8.04x 5.35x 4.04x 3.73x
PBR 0.74x 0.63x 0.39x 0.26x 0.2x 0.2x
PEG - 0.8x 0.2x 1.3x 0.3x 0.4x
Capitalization / Revenue 0.9x 0.75x 0.41x 0.27x 0.23x 0.2x
EV / Revenue 3.17x 2.85x 2.24x 1.99x 1.99x 1.92x
EV / EBITDA 5.03x 6.18x 7.97x 4.84x 4.47x 4.45x
EV / EBIT 7.07x 9.19x 7.97x 6.61x 5.97x 5.84x
EV / FCF 21.8x -39.8x -34.8x 18.2x 206x 50.9x
FCF Yield 4.59% -2.51% -2.88% 5.5% 0.48% 1.97%
Dividend per Share 2 0.02 0.02 0.02 0.02 0.02 0.02
Rate of return 1.47% 1.67% 2.56% 3.7% 4.35% 4.26%
EPS 2 0.051 0.0636 0.097 0.101 0.114 0.126
Distribution rate 39.2% 31.4% 20.6% 19.8% 17.5% 15.9%
Net sales 1 9,471 10,055 11,989 12,423 12,544 14,942
EBITDA 1 5,968 4,641 3,367 5,112 5,583 6,441
EBIT 1 4,248 3,121 3,367 3,742 4,178 4,910
Net income 1 325.1 404.6 617.3 641.1 722.2 799.8
Net Debt 1 21,475 21,134 21,934 21,320 22,067 25,696
Reference price 2 1.360 1.200 0.780 0.540 0.460 0.470
Nbr of stocks (in thousands) 6,291,500 6,291,500 6,291,500 6,291,500 6,291,500 6,291,500
Announcement Date 3/30/21 4/18/22 4/14/23 4/15/24 4/15/25 4/15/26
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 121M
16.07x1.74x5.46x4.05% 18.8B
15.04x - - 4.1% 13.92B
82.42x5.49x12.76x-.--% 10.08B
31.33x3.4x12.85x0.96% 5.87B
14.61x - - 5.17% 5.42B
10.76x4.6x8.78x6.56% 4.18B
Average 28.37x 3.81x 9.96x 3.47% 8.34B
Weighted average by Cap. 28.33x 3.27x 8.82x 3.33%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ACR Stock
  4. Valuation Alsons Consolidated Resources, Inc.