Company Valuation: Philippine Trust Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 120,000 118,000 119,000 120,000 119,000 120,000
Change - -1.67% 0.85% 0.84% -0.83% 0.84%
Enterprise Value (EV) 1 104,314 102,066 115,580 115,711 111,779 109,130
Change - -2.16% 13.24% 0.11% -3.4% -2.37%
P/E 127x 143x 160x 117x 194x 445x
PBR 4.46x 4.53x 5.54x 5.18x 5.25x 5.03x
PEG - -11.1x -16.31x 3.1x -4.8x -7.9x
Capitalization / Revenue 28.9x 34x 31.8x 24.5x 27.8x 31.1x
EV / Revenue 25.1x 29.4x 30.9x 23.6x 26.1x 28.3x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.9485 0.8263 0.7453 1.029 0.614 0.2699
Distribution rate - - - - - -
Net sales 1 4,155 3,470 3,746 4,898 4,281 3,856
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 948.5 826.3 745.3 1,029 614 269.9
Net Debt 1 -15,686 -15,934 -3,420 -4,289 -7,221 -10,870
Reference price 2 120.00 118.00 119.00 120.00 119.00 120.00
Nbr of stocks (in thousands) 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Announcement Date 5/19/21 5/10/22 4/24/23 4/15/24 4/14/25 4/15/26
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.42B
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.35x 3.72% 351.4B
Weighted average by Cap. 10.51x 3.49%

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. PTC Stock
  4. Valuation Philippine Trust Company