Company Valuation: DigiPlus Interactive Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,957 35,261 119,668 73,062 45,133 - -
Change - 293.69% 239.37% -38.95% -38.23% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 22,729 11,933 575.8
Change - 276.08% 219.79% -52.2% -55.85% -47.5% -95.17%
P/E 11.8x 7.77x 9.91x 5.83x 3.68x 3.15x 2.7x
PBR - 1.86x 3.85x 1.79x 0.93x 0.76x 0.65x
PEG - 0x 0x 4.16x -1.14x 0.2x 0.2x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.58x 0.52x 0.49x
EV / Revenue - 1.24x 1.43x 0.61x 0.29x 0.14x 0.01x
EV / EBITDA - 7.05x 7.73x 3.62x 1.68x 0.76x 0.03x
EV / EBIT - 7.86x 8.37x 4.08x 1.85x 0.83x 0.03x
EV / FCF - 8.23x 7.97x 3.6x 2.26x 0.84x 0.04x
FCF Yield - 12.1% 12.5% 27.8% 44.3% 119% 2,707%
Dividend per Share 2 - - 0.18 0.86 0.83 0.7767 0.92
Rate of return - - 0.66% 5.31% 8.39% 7.85% 9.3%
EPS 2 0.2034 1.03 2.739 2.777 2.688 3.142 3.665
Distribution rate - - 6.57% 31% 30.9% 24.7% 25.1%
Net sales 1 - 27,251 75,223 84,166 78,148 86,843 92,557
EBITDA 1 - 4,778 13,938 14,235 13,504 15,682 18,288
EBIT 1 - 4,284 12,869 12,630 12,266 14,306 16,472
Net income 1 600.7 4,078 12,578 12,565 12,327 14,421 16,789
Net Debt 1 - -1,577 -11,949 -21,576 -22,404 -33,201 -44,558
Reference price 2 2.410 8.000 27.150 16.200 9.890 9.890 9.890
Nbr of stocks (in thousands) 3,716,459 4,407,659 4,407,659 4,509,973 4,563,533 - -
Announcement Date 4/17/23 4/16/24 4/7/25 4/1/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
3.68x0.29x1.68x8.39% 731M
23.99x6.19x14.5x1.63% 26.32B
14.7x2.49x8.66x5.02% 19.74B
-238.59x1.53x10.36x-.--% 17.28B
13.53x6.19x9.4x3.71% 16.18B
15.31x2.5x9.27x7.02% 14.94B
236.13x1.94x17.87x-.--% 12.43B
31.74x3.68x17.49x3.32% 8.24B
17.68x3.25x8.08x2.32% 6.63B
Average 13.13x 3.12x 10.81x 3.49% 13.61B
Weighted average by Cap. 4.59x 3.69x 11.78x 2.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PLUS Stock
  4. Valuation DigiPlus Interactive Corp.