First Time Loading...
E

Emperador Inc
XPHS:EMI

Watchlist Manager
Emperador Inc
XPHS:EMI
Watchlist
Price: 18.28 PHP 0.11% Market Closed
Updated: May 17, 2024

Intrinsic Value

Emperador, Inc. operates as a holding company which operates an integrated business of manufacturing, bottling and distributing distilled spirits and other alcoholic beverages from the Philippines, Un... [ Read More ]

The intrinsic value of one EMI stock under the Base Case scenario is 13.38 PHP. Compared to the current market price of 18.28 PHP, Emperador Inc is Overvalued by 27%.

Key Points:
EMI Intrinsic Value
Base Case
13.38 PHP
Overvaluation 27%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
Emperador Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling EMI stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Emperador Inc

Provide an overview of the primary business activities
of Emperador Inc.

What unique competitive advantages
does Emperador Inc hold over its rivals?

What risks and challenges
does Emperador Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Emperador Inc.

Provide P/S
for Emperador Inc.

Provide P/E
for Emperador Inc.

Provide P/OCF
for Emperador Inc.

Provide P/FCFE
for Emperador Inc.

Provide P/B
for Emperador Inc.

Provide EV/S
for Emperador Inc.

Provide EV/GP
for Emperador Inc.

Provide EV/EBITDA
for Emperador Inc.

Provide EV/EBIT
for Emperador Inc.

Provide EV/OCF
for Emperador Inc.

Provide EV/FCFF
for Emperador Inc.

Provide EV/IC
for Emperador Inc.

Show me price targets
for Emperador Inc made by professional analysts.

What are the Revenue projections
for Emperador Inc?

How accurate were the past Revenue estimates
for Emperador Inc?

What are the Net Income projections
for Emperador Inc?

How accurate were the past Net Income estimates
for Emperador Inc?

What are the EPS projections
for Emperador Inc?

How accurate were the past EPS estimates
for Emperador Inc?

What are the EBIT projections
for Emperador Inc?

How accurate were the past EBIT estimates
for Emperador Inc?

Compare the revenue forecasts
for Emperador Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Emperador Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Emperador Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Emperador Inc compared to its peers.

Compare the P/E ratios
of Emperador Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Emperador Inc with its peers.

Analyze the financial leverage
of Emperador Inc compared to its main competitors.

Show all profitability ratios
for Emperador Inc.

Provide ROE
for Emperador Inc.

Provide ROA
for Emperador Inc.

Provide ROIC
for Emperador Inc.

Provide ROCE
for Emperador Inc.

Provide Gross Margin
for Emperador Inc.

Provide Operating Margin
for Emperador Inc.

Provide Net Margin
for Emperador Inc.

Provide FCF Margin
for Emperador Inc.

Show all solvency ratios
for Emperador Inc.

Provide D/E Ratio
for Emperador Inc.

Provide D/A Ratio
for Emperador Inc.

Provide Interest Coverage Ratio
for Emperador Inc.

Provide Altman Z-Score Ratio
for Emperador Inc.

Provide Quick Ratio
for Emperador Inc.

Provide Current Ratio
for Emperador Inc.

Provide Cash Ratio
for Emperador Inc.

What is the historical Revenue growth
over the last 5 years for Emperador Inc?

What is the historical Net Income growth
over the last 5 years for Emperador Inc?

What is the current Free Cash Flow
of Emperador Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Emperador Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Emperador Inc

Current Assets 79.5B
Cash & Short-Term Investments 10.9B
Receivables 14.3B
Other Current Assets 54.3B
Non-Current Assets 69.3B
Long-Term Investments 3.5B
PP&E 34.2B
Intangibles 31B
Other Non-Current Assets 548.5m
Current Liabilities 29.2B
Accounts Payable 7.7B
Accrued Liabilities 10.8B
Other Current Liabilities 10.7B
Non-Current Liabilities 25.6B
Long-Term Debt 19.6B
Other Non-Current Liabilities 5.9B
Efficiency

Earnings Waterfall
Emperador Inc

Revenue
65.6B PHP
Cost of Revenue
-43.2B PHP
Gross Profit
22.5B PHP
Operating Expenses
-10.1B PHP
Operating Income
12.3B PHP
Other Expenses
-3.6B PHP
Net Income
8.7B PHP

Free Cash Flow Analysis
Emperador Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

EMI Profitability Score
Profitability Due Diligence

Emperador Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

Emperador Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

EMI Solvency Score
Solvency Due Diligence

Emperador Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Short-Term Solvency
Long-Term Solvency
71/100
Solvency
Score

Emperador Inc's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EMI Price Targets Summary
Emperador Inc

Wall Street analysts forecast EMI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EMI is 20.17 PHP with a low forecast of 15.15 PHP and a high forecast of 25.2 PHP.

Lowest
Price Target
15.15 PHP
17% Downside
Average
Price Target
20.17 PHP
10% Upside
Highest
Price Target
25.2 PHP
38% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Competitors Analysis
Emperador Inc

Shareholder Return

EMI Price
Emperador Inc

1M 1M
0%
6M 6M
-12%
1Y 1Y
-13%
3Y 3Y
+92%
5Y 5Y
+144%
10Y 10Y
+60%
Annual Price Range
18.28
52w Low
16.4
52w High
21.7
Price Metrics
Average Annual Return 34.62%
Standard Deviation of Annual Returns 47.81%
Max Drawdown -46%
Shares Statistics
Market Capitalization 287.7B PHP
Shares Outstanding 15 736 500 000
Percentage of Shares Shorted
N/A

EMI Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Emperador Inc

Country

Philippines

Industry

Beverages

Market Cap

287.7B PHP

Dividend Yield

0%

Description

Emperador, Inc. operates as a holding company which operates an integrated business of manufacturing, bottling and distributing distilled spirits and other alcoholic beverages from the Philippines, United Kingdom, Spain and Mexico through its wholly-owned subsidiaries. The Company’s segments include Scotch whisky segment, which includes all products sold by Whyte and Mackay Group Limited (WMG), and Brandy segment, which comprises all products sold by Emperador Distillers, Inc., Bodegas Fundador and Domecq BLC. The Company’s brandy and Scotch whisky portfolios include with centuries-old legacies. The firm sells its products under brands, including Emperador, Presidente and Fundador for brandy, Harveys for sherry wine, The Dalmore, Jura, Tamnavulin and Fettercairn for Single Malt Scotch Whisky and John Barr, Claymore and Whyte & Mackay for blended Scotch whisky. In addition to brandy and Scotch whisky, the Company produces sherry, vodka, gin, rum and other liqueur. The company also produces beverages for private labels and bulk liquids such as Scotch whisky, brandy and sherry for companies that sell their own branded beverages.

Contact

QUEZON
7th Floor, 1880 Eastwood Avenue, Eastwood City CyberPark, 188 E. Rodriguez Jr. Avenue, Bagumbayan
+6327092222
http://www.emperadorbrandy.com/

IPO

2011-12-19

Employees

3 098

Officers

See Also

Discover More
What is the Intrinsic Value of one EMI stock?

The intrinsic value of one EMI stock under the Base Case scenario is 13.38 PHP.

Is EMI stock undervalued or overvalued?

Compared to the current market price of 18.28 PHP, Emperador Inc is Overvalued by 27%.