First Time Loading...

SM Investments Corp
XPHS:SM

Watchlist Manager
SM Investments Corp Logo
SM Investments Corp
XPHS:SM
Watchlist
Price: 887 PHP 0.23% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

616.3B
+0.7%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+55%
5 Years
-
7 Years
-
10 Years
-
142.2B
+3%
Operating Income
Growth Rates:
1 Year
+21%
3 Years
+141%
5 Years
-
7 Years
-
10 Years
-
77B
+3%
Net Income
Growth Rates:
1 Year
+25%
3 Years
+222%
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
SM Investments Corp

Revenue
616.3B PHP
Cost of Revenue
-411.3B PHP
Gross Profit
205B PHP
Operating Expenses
-62.8B PHP
Operating Income
142.2B PHP
Other Expenses
-65.2B PHP
Net Income
77B PHP

Income Statement
SM Investments 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
453 458
N/A
437 585
-4%
397 086
-9%
379 916
-4%
402 138
+6%
398 068
-1%
432 359
+9%
444 500
+3%
589 983
+33%
632 748
+7%
553 771
-12%
691 930
+25%
598 028
-14%
612 234
+2%
616 252
+1%
Gross Profit
Cost of Revenue
(266 818)
(266 073)
(251 747)
(232 776)
(239 764)
(250 819)
(263 916)
(280 115)
(331 858)
(364 664)
(324 095)
(390 833)
(362 405)
(338 307)
(411 267)
Gross Profit
186 639
N/A
171 512
-8%
145 339
-15%
147 140
+1%
162 374
+10%
147 249
-9%
168 443
+14%
164 385
-2%
258 125
+57%
268 085
+4%
229 676
-14%
301 097
+31%
235 623
-22%
273 927
+16%
204 985
-25%
Operating Income
Operating Expenses
(112 444)
(103 722)
(86 446)
(91 829)
(90 905)
1 219
(89 523)
(4 879)
(67 310)
(139 390)
(112 109)
(152 518)
(102 919)
(135 478)
(62 817)
Selling, General & Administrative
(108 457)
(99 735)
(71 676)
(90 829)
(89 905)
(93 730)
(73 837)
(100 828)
(133 662)
(139 390)
(90 787)
(151 730)
(131 729)
(135 478)
(47 683)
Depreciation & Amortization
0
0
(14 769)
0
0
0
(15 685)
0
0
0
(21 322)
0
0
0
(15 134)
Other Operating Expenses
(3 987)
(3 987)
0
(1 000)
(1 000)
94 949
0
95 949
66 352
0
0
(787)
28 810
0
0
Operating Income
74 196
N/A
67 790
-9%
58 894
-13%
55 310
-6%
71 469
+29%
148 468
+108%
78 921
-47%
159 506
+102%
190 815
+20%
128 695
-33%
117 568
-9%
148 580
+26%
132 705
-11%
138 449
+4%
142 168
+3%
Pre-Tax Income
Interest Income Expense
(15 272)
(15 549)
(15 653)
(15 266)
(15 067)
(14 812)
(15 204)
(14 963)
(17 702)
(20 266)
(17 606)
(21 679)
(19 943)
(18 661)
(19 601)
Non-Reccuring Items
0
0
(1 000)
0
0
0
0
0
0
0
(787)
0
0
(787)
320
Total Other Income
0
0
(214)
0
0
(78 327)
(66)
(78 327)
(78 327)
0
(34)
0
0
0
(70)
Pre-Tax Income
58 924
N/A
52 240
-11%
42 026
-20%
40 044
-5%
56 402
+41%
55 329
-2%
63 650
+15%
66 215
+4%
94 786
+43%
108 429
+14%
99 140
-9%
126 901
+28%
112 762
-11%
119 001
+6%
122 817
+3%
Net Income
Tax Provision
(12 385)
(10 135)
(7 201)
(6 043)
(7 116)
(6 760)
(9 007)
(9 595)
(14 685)
(17 154)
(14 795)
(18 735)
(15 996)
(16 451)
(16 632)
Income from Continuing Operations
46 539
42 105
34 825
34 001
49 286
48 569
54 644
56 620
80 101
91 275
84 345
108 166
96 766
102 550
106 185
Income to Minority Interest
(17 922)
(15 379)
(10 935)
(10 148)
(12 899)
(12 587)
(14 232)
(15 021)
(21 407)
(25 146)
(22 692)
(29 209)
(26 294)
(27 884)
(29 196)
Net Income (Common)
28 617
N/A
26 726
-7%
23 890
-11%
23 853
0%
36 387
+53%
35 982
-1%
40 412
+12%
41 599
+3%
58 694
+41%
66 129
+13%
61 654
-7%
78 957
+28%
70 472
-11%
74 667
+6%
76 989
+3%
EPS (Diluted)
23.76
N/A
22.18
-7%
19.83
-11%
19.8
0%
30.21
+53%
29.88
-1%
33.55
+12%
34.54
+3%
48.43
+40%
54.41
+12%
50.88
-6%
64.61
+27%
57.66
-11%
61.1
+6%
63
+3%

See Also

Summary
SM intrinsic value, competitors valuation, and company profile.
DCF Valuation
SM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SM stock valuation using valuation multiples.
Wall Street Estimates
SM 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
SM 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 137,200+ 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.