First Time Loading...
S

San Miguel Food and Beverage Inc
XPHS:FB

Watchlist Manager
San Miguel Food and Beverage Inc
XPHS:FB
Watchlist
Price: 45.4 PHP 0.22% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

379.8B
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+36%
5 Years
-
7 Years
-
10 Years
-
51.3B
+4%
Operating Income
Growth Rates:
1 Year
+7%
3 Years
+50%
5 Years
-
7 Years
-
10 Years
-
23.1B
+8%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+89%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
San Miguel Food and Beverage Inc

Revenue
379.8B PHP
Cost of Revenue
-279.2B PHP
Gross Profit
100.6B PHP
Operating Expenses
-49.3B PHP
Operating Income
51.3B PHP
Other Expenses
-28.1B PHP
Net Income
23.1B PHP

Income Statement
San Miguel Food and Beverage 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
282 493
N/A
278 979
-1%
279 290
+0%
286 634
+3%
303 266
+6%
306 477
+1%
309 778
+1%
316 470
+2%
335 109
+6%
349 572
+4%
358 853
+3%
368 985
+3%
371 318
+1%
373 969
+1%
379 822
+2%
Gross Profit
Cost of Revenue
(196 294)
(196 643)
(200 239)
(204 218)
(212 968)
(216 019)
(219 306)
(225 666)
(239 802)
(251 954)
(261 480)
(272 070)
(276 153)
(277 408)
(279 222)
Gross Profit
86 199
N/A
82 336
-4%
79 051
-4%
82 416
+4%
90 298
+10%
90 458
+0%
90 472
+0%
90 804
+0%
95 307
+5%
97 618
+2%
97 373
0%
96 915
0%
95 165
-2%
96 561
+1%
100 600
+4%
Operating Income
Operating Expenses
(48 017)
(45 442)
(44 950)
(43 371)
(43 555)
(44 851)
(47 299)
(47 265)
(48 934)
(50 421)
(49 443)
(47 727)
(47 051)
(47 205)
(49 343)
Selling, General & Administrative
(48 623)
(47 609)
(40 785)
(45 078)
(45 207)
(44 771)
(41 821)
(46 978)
(48 087)
(49 158)
(42 560)
(49 323)
(50 034)
(50 736)
(45 122)
Depreciation & Amortization
0
0
(1 784)
0
0
0
(1 606)
0
0
0
(1 671)
0
0
0
(1 723)
Other Operating Expenses
606
2 167
(2 381)
1 707
1 652
(80)
(3 872)
(287)
(847)
(1 263)
(5 212)
1 596
2 983
3 531
(2 498)
Operating Income
38 182
N/A
36 894
-3%
34 101
-8%
39 045
+14%
46 743
+20%
45 607
-2%
43 173
-5%
43 539
+1%
46 373
+7%
47 197
+2%
47 930
+2%
49 188
+3%
48 114
-2%
49 356
+3%
51 257
+4%
Pre-Tax Income
Interest Income Expense
(2 652)
(2 911)
(2 313)
(3 427)
(3 128)
(2 927)
(1 916)
(2 635)
(2 811)
(2 719)
(2 192)
(2 447)
(2 333)
(2 187)
(1 379)
Non-Reccuring Items
0
0
0
0
0
0
(455)
0
0
0
31
0
0
0
0
Pre-Tax Income
35 530
N/A
33 983
-4%
31 788
-6%
35 618
+12%
43 615
+22%
42 680
-2%
40 802
-4%
40 904
+0%
43 562
+6%
44 478
+2%
45 769
+3%
46 741
+2%
45 781
-2%
47 169
+3%
49 878
+6%
Net Income
Tax Provision
(10 583)
(10 268)
(9 387)
(9 364)
(11 189)
(10 453)
(9 385)
(10 015)
(10 750)
(10 898)
(11 104)
(11 352)
(11 065)
(11 368)
(11 773)
Income from Continuing Operations
24 947
23 715
22 401
26 254
32 426
32 227
31 417
30 889
32 812
33 580
34 665
35 389
34 716
35 801
38 105
Income to Minority Interest
(10 265)
(10 244)
(9 925)
(10 885)
(12 324)
(11 609)
(11 626)
(11 478)
(12 327)
(12 797)
(12 402)
(13 644)
(14 156)
(14 470)
(14 987)
Net Income (Common)
14 045
N/A
13 046
-7%
12 264
-6%
15 369
+25%
20 102
+31%
20 618
+3%
19 791
-4%
19 411
-2%
20 485
+6%
20 783
+1%
22 263
+7%
21 745
-2%
20 560
-5%
21 331
+4%
23 118
+8%
EPS (Diluted)
2.38
N/A
2.21
-7%
2.08
-6%
2.6
+25%
3.4
+31%
3.49
+3%
3.35
-4%
3.28
-2%
3.46
+5%
3.51
+1%
3.77
+7%
3.68
-2%
3.48
-5%
3.61
+4%
3.91
+8%

See Also

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