看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.2x - 2.4x | 2.3x |
| Historical Pb Multiple | 1.6x - 5.7x | 2.5x |
| Fair Value | ₱2,520 - ₱2,785 | ₱2,652 |
| Upside | 20.6% - 33.3% | 26.9% |
| Benchmarks | - | Full Ticker |
| PLDT Inc. | - | PSE:TEL |
| Advanced Info Service Public Company Limited | - | SET:ADVANC |
| Converge Information and Communications Technology Solutions, Inc. | - | PSE:CNVRG |
| Bharti Airtel Limited | 53,245,400.0% | BSE:532454 |
| Easycall Communications Philippines, Inc. | - | PSE:ECP |
| Globe Telecom, Inc. | - | PSE:GLO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TEL | ADVANC | CNVRG | 532454 | ECP | GLO | |||
| PSE:TEL | SET:ADVANC | PSE:CNVRG | BSE:532454 | PSE:ECP | PSE:GLO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.5% | 2.4% | 40.7% | 78.7% | -25.6% | 1.1% | ||
| 3Y CAGR | 6.9% | 9.2% | 14.7% | NM- | 32.3% | -0.4% | ||
| Latest Twelve Months | 21.3% | 20.6% | 18.9% | 192.9% | -56.8% | -1.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.1% | 15.3% | 24.2% | -1.0% | 3.4% | 14.6% | ||
| Prior Fiscal Year | 12.6% | 15.4% | 25.7% | 6.0% | 8.1% | 12.8% | ||
| Latest Fiscal Year | 14.9% | 16.4% | 26.6% | 5.0% | 3.1% | 12.7% | ||
| Latest Twelve Months | 14.9% | 16.4% | 26.6% | 15.1% | 2.0% | 12.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 20.9% | 37.0% | 20.9% | -5.7% | 5.1% | 21.8% | ||
| Prior Fiscal Year | 25.0% | 33.0% | 22.4% | 11.6% | 14.9% | 15.0% | ||
| Latest Twelve Months | 29.4% | 37.4% | 21.6% | 27.0% | 3.2% | 14.1% | ||
| Next Fiscal Year | 29.3% | 37.7% | 21.3% | 23.7% | 5.4% | 13.6% | ||
| Two Fiscal Years Forward | 26.9% | 37.0% | 19.1% | 27.1% | 5.1% | 14.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 4.0x | 3.4x | 6.6x | 1.0x | 1.7x | ||
| Price / LTM EPS | 8.6x | 24.1x | 12.6x | 43.8x | 48.3x | 13.2x | ||
| Price / Book | 2.4x | 8.7x | 2.5x | 10.4x | 1.5x | 1.8x | ||
| Price / Fwd Book | 2.1x | 7.8x | 2.1x | 11.5x | 1.5x | 1.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.5x | 2.5x | 10.4x | |||||
| Historical P/B Ratio | 1.6x | 2.5x | 5.7x | |||||
| Selected P/B Multiple | 2.2x | 2.3x | 2.4x | |||||
| (x) Book Value | 165,956 | 165,956 | 165,956 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TEL | ADVANC | CNVRG | 532454 | ECP | GLO | |
| Value of Common Equity | 277,416 | 844,676 | 136,176 | 10,956,681 | 435 | 301,755 | |
| (/) Shares Outstanding | 216.1 | 2,974.2 | 7,266.6 | 6,091.3 | 150.0 | 144.4 | |
| Implied Stock Price | 1,284.00 | 284.00 | 18.74 | 1,798.75 | 2.90 | 2,090.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,284.00 | 284.00 | 18.74 | 1,798.75 | 2.90 | 2,090.00 | |
| Trading Currency | PHP | THB | PHP | INR | PHP | PHP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |