First Time Loading...
A

Aboitiz Power Corp
XPHS:AP

Watchlist Manager
Aboitiz Power Corp
XPHS:AP
Watchlist
Price: 35.3 PHP -4.72%
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

207.1B
-3%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+88%
5 Years
-
7 Years
-
10 Years
-
31.8B
+12%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+18%
5 Years
-
7 Years
-
10 Years
-
33.1B
-5%
Net Income
Growth Rates:
1 Year
+27%
3 Years
+163%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Aboitiz Power Corp

Revenue
207.1B PHP
Cost of Revenue
-135.4B PHP
Gross Profit
71.7B PHP
Operating Expenses
-39.9B PHP
Operating Income
31.8B PHP
Other Expenses
1.3B PHP
Net Income
33.1B PHP

Income Statement
Aboitiz Power Corp

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
114 708
N/A
112 084
-2%
110 377
-2%
110 117
0%
118 463
+8%
123 616
+4%
134 359
+9%
143 388
+7%
156 731
+9%
176 650
+13%
193 994
+10%
206 857
+7%
217 535
+5%
212 740
-2%
207 100
-3%
Gross Profit
Cost of Revenue
(28 673)
(41 566)
(54 871)
(51 925)
(57 958)
(62 586)
(74 996)
(84 288)
(94 807)
(112 339)
(129 998)
(141 340)
(149 532)
(145 180)
(135 434)
Gross Profit
24 359
N/A
39 564
+62%
55 506
+40%
58 192
+5%
60 504
+4%
61 030
+1%
59 363
-3%
59 100
0%
61 924
+5%
64 312
+4%
63 995
0%
65 517
+2%
68 003
+4%
67 560
-1%
71 666
+6%
Operating Income
Operating Expenses
(60 135)
(44 618)
(28 626)
(29 400)
(30 484)
(31 228)
(31 153)
(31 717)
(31 197)
(31 133)
(34 192)
(35 847)
(36 999)
(39 085)
(39 881)
Selling, General & Administrative
(7 985)
(12 162)
(17 652)
(18 335)
(19 385)
(20 001)
(19 951)
(20 365)
(19 675)
(19 477)
(22 328)
(22 861)
(24 749)
(26 477)
(26 771)
Depreciation & Amortization
(5 338)
(8 125)
(10 973)
(11 066)
(11 099)
(11 227)
(11 202)
(11 352)
(11 522)
(11 657)
(11 864)
(11 973)
(12 251)
(12 608)
(13 110)
Other Operating Expenses
(46 812)
(24 331)
0
0
0
0
0
0
0
0
0
(1 012)
0
0
0
Operating Income
25 900
N/A
25 900
0%
26 880
+4%
28 792
+7%
30 021
+4%
29 802
-1%
28 210
-5%
27 383
-3%
30 727
+12%
33 178
+8%
29 803
-10%
29 670
0%
31 004
+4%
28 475
-8%
31 785
+12%
Pre-Tax Income
Interest Income Expense
(9 494)
(9 450)
(10 055)
(7 051)
(6 931)
(7 462)
(4 129)
(5 278)
(3 728)
(196)
1 709
6 057
8 917
10 055
7 978
Non-Reccuring Items
0
0
(7)
0
0
0
(1 086)
0
0
0
(1 012)
0
(1 059)
(1 092)
1 313
Gain/Loss on Disposition of Assets
(45)
(67)
(88)
(20)
(54)
(31)
(214)
(212)
(179)
(181)
(35)
(19)
(1)
49
13
Total Other Income
2 387
2 283
4 154
3 324
3 036
3 777
1 875
(1 268)
(1 740)
(3 276)
2 246
3 495
4 515
5 892
2 654
Pre-Tax Income
18 749
N/A
18 666
0%
20 883
+12%
25 045
+20%
26 071
+4%
26 085
+0%
24 656
-5%
20 624
-16%
25 080
+22%
29 525
+18%
32 712
+11%
39 204
+20%
43 376
+11%
43 379
+0%
43 742
+1%
Net Income
Tax Provision
(3 925)
(5 493)
(6 062)
(6 150)
(5 081)
(2 918)
(3 862)
(1 769)
(2 810)
(3 204)
(4 701)
(4 240)
(4 788)
(5 221)
(7 277)
Income from Continuing Operations
14 824
13 173
14 821
18 895
20 990
23 168
20 794
18 855
22 270
26 321
28 011
34 964
38 588
38 158
36 465
Income to Minority Interest
(2 413)
(2 300)
(2 244)
(2 201)
(2 016)
(1 909)
(1 708)
(1 308)
(1 588)
(1 660)
(2 012)
(2 788)
(3 215)
(3 396)
(3 364)
Net Income (Common)
12 411
N/A
10 873
-12%
12 578
+16%
16 694
+33%
18 974
+14%
21 259
+12%
19 086
-10%
17 547
-8%
20 681
+18%
24 661
+19%
25 999
+5%
32 176
+24%
35 373
+10%
34 762
-2%
33 102
-5%
EPS (Diluted)
1.68
N/A
1.48
-12%
1.71
+16%
2.27
+33%
2.58
+14%
2.89
+12%
2.59
-10%
2.38
-8%
2.81
+18%
3.35
+19%
3.53
+5%
4.37
+24%
4.81
+10%
4.75
-1%
4.52
-5%

See Also

Summary
AP intrinsic value, competitors valuation, and company profile.
DCF Valuation
AP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AP stock valuation using valuation multiples.
Wall Street Estimates
AP 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
AP 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 135,500+ 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.