A

Aboitiz Equity Ventures Inc
XPHS:AEV

Watchlist Manager
Aboitiz Equity Ventures Inc
XPHS:AEV
Watchlist
Price: 37 PHP 2.35%
Updated: May 31, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

310.6B
-4%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+66%
5 Years
-
7 Years
-
10 Years
-
38B
+16%
Operating Income
Growth Rates:
1 Year
+9%
3 Years
+21%
5 Years
-
7 Years
-
10 Years
-
23.5B
+10%
Net Income
Growth Rates:
1 Year
-5%
3 Years
+53%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Aboitiz Equity Ventures Inc

Revenue
310.6B PHP
Cost of Revenue
-221.6B PHP
Gross Profit
89.1B PHP
Operating Expenses
-51B PHP
Operating Income
38B PHP
Other Expenses
-14.5B PHP
Net Income
23.5B PHP

Income Statement
Aboitiz Equity Ventures Inc

Rotate your device to view
Income Statement
Currency: PHP
Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
190 193
N/A
182 653
-4%
186 726
+2%
184 653
-1%
194 454
+5%
207 835
+7%
223 929
+8%
239 875
+7%
257 447
+7%
282 495
+10%
306 753
+9%
320 151
+4%
329 515
+3%
322 647
-2%
310 619
-4%
Gross Profit
Cost of Revenue
0
0
(118 022)
0
0
0
(150 775)
0
0
0
(227 214)
0
0
0
(221 558)
Gross Profit
0
N/A
0
N/A
68 704
N/A
0
N/A
0
N/A
0
N/A
73 154
N/A
0
N/A
0
N/A
0
N/A
79 539
N/A
0
N/A
0
N/A
0
N/A
89 061
N/A
Operating Income
Operating Expenses
(160 220)
(154 038)
(37 230)
(151 783)
(160 670)
(172 809)
(40 053)
(207 283)
(220 672)
(242 697)
(44 552)
(286 552)
(295 324)
(289 965)
(51 016)
Selling, General & Administrative
0
0
(13 220)
0
0
0
(14 049)
0
0
0
(14 790)
0
0
0
(17 511)
Depreciation & Amortization
0
0
(11 554)
0
0
0
(11 733)
0
0
0
(12 433)
0
0
0
(13 625)
Other Operating Expenses
(160 220)
(154 038)
(12 456)
(151 783)
(160 670)
(172 809)
(14 272)
(207 283)
(220 672)
(242 697)
(17 329)
(286 552)
(295 324)
(289 965)
(19 880)
Operating Income
29 973
N/A
28 614
-5%
31 474
+10%
32 870
+4%
33 784
+3%
35 026
+4%
33 101
-5%
32 592
-2%
36 775
+13%
39 798
+8%
34 987
-12%
33 599
-4%
34 191
+2%
32 682
-4%
38 045
+16%
Pre-Tax Income
Interest Income Expense
(5 833)
(6 614)
(6 283)
(3 432)
(637)
(1 102)
2 404
(1 969)
716
7 306
8 147
11 039
10 842
8 899
8 665
Non-Reccuring Items
0
0
0
0
0
(44)
(385)
0
(627)
(718)
(1 041)
0
0
(459)
(225)
Gain/Loss on Disposition of Assets
0
0
(27)
38
7
6
(209)
(246)
(323)
(325)
(159)
(143)
(21)
72
90
Total Other Income
4 305
4 740
3 229
5 366
4 551
3 500
2 066
2 139
1 950
(282)
2 093
3 629
4 427
6 774
4 940
Pre-Tax Income
28 444
N/A
26 740
-6%
28 392
+6%
34 842
+23%
37 705
+8%
37 385
-1%
36 978
-1%
32 516
-12%
38 491
+18%
45 780
+19%
44 027
-4%
48 125
+9%
49 438
+3%
47 968
-3%
51 515
+7%
Net Income
Tax Provision
(5 698)
(7 085)
(7 583)
(7 549)
(6 100)
(3 710)
(2 808)
(2 471)
(3 702)
(4 145)
(3 818)
(4 881)
(5 599)
(6 233)
(8 593)
Income from Continuing Operations
22 746
19 655
20 809
27 293
31 605
33 675
34 169
30 045
34 789
41 635
40 209
43 243
43 839
41 735
42 921
Income to Minority Interest
(5 736)
(5 014)
(5 375)
(6 260)
(6 634)
(7 029)
(6 860)
(6 425)
(9 147)
(12 507)
(15 381)
(18 349)
(20 339)
(20 236)
(19 375)
Net Income (Common)
17 011
N/A
14 640
-14%
15 434
+5%
21 033
+36%
24 971
+19%
26 646
+7%
27 310
+2%
23 620
-14%
25 643
+9%
29 128
+14%
24 827
-15%
24 894
+0%
23 500
-6%
21 499
-9%
23 546
+10%
EPS (Diluted)
3.2
N/A
2.62
-18%
2.74
+5%
3.73
+36%
4.44
+19%
4.73
+7%
4.85
+3%
4.2
-13%
4.55
+8%
5.17
+14%
4.41
-15%
4.42
+0%
4.18
-5%
3.82
-9%
4.19
+10%

See Also

Summary
AEV intrinsic value, competitors valuation, and company profile.
DCF Valuation
AEV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AEV stock valuation using valuation multiples.
Wall Street Estimates
AEV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AEV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 142,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.