Company Valuation: DigiPlus Interactive Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,957 35,261 119,668 73,062 26,931 - -
Change - 293.69% 239.37% -38.95% -63.14% - -
Enterprise Value (EV) 1 8,957 33,684 107,719 51,486 14,908 9,737 2,203
Change - 276.08% 219.79% -52.2% -71.04% -34.68% -77.37%
P/E 11.8x 7.77x 9.91x 5.83x 2.53x 2.55x 2.44x
PBR - 1.86x 3.85x 1.79x 0.56x 0.48x 0.4x
PEG - 0x 0x 4.16x -0.2x -2.97x 0.53x
Capitalization / Revenue - 1.29x 1.59x 0.87x 0.4x 0.39x 0.4x
EV / Revenue - 1.24x 1.43x 0.61x 0.22x 0.14x 0.03x
EV / EBITDA - 7.05x 7.73x 3.62x 1.22x 0.77x 0.16x
EV / EBIT - 7.86x 8.37x 4.08x 1.43x 0.91x 0.19x
EV / FCF - 8.23x 7.97x 3.6x 1.42x 1.05x 0.18x
FCF Yield - 12.1% 12.5% 27.8% 70.2% 94.9% 541%
Dividend per Share 2 - - 0.18 0.86 0.7875 0.67 0.645
Rate of return - - 0.66% 5.31% 13.3% 11.4% 10.9%
EPS 2 0.2034 1.03 2.739 2.777 2.33 2.31 2.417
Distribution rate - - 6.57% 31% 33.8% 29% 26.7%
Net sales 1 - 27,251 75,223 84,166 67,914 69,223 67,292
EBITDA 1 - 4,778 13,938 14,235 12,191 12,648 13,584
EBIT 1 - 4,284 12,869 12,630 10,421 10,758 11,458
Net income 1 600.7 4,078 12,578 12,565 11,711 10,597 11,082
Net Debt 1 - -1,577 -11,949 -21,576 -12,024 -17,194 -24,728
Reference price 2 2.410 8.000 27.150 16.200 5.900 5.900 5.900
Nbr of stocks (in thousands) 3,716,459 4,407,659 4,407,659 4,509,973 4,564,654 - -
Announcement Date 17/04/23 16/04/24 07/04/25 01/04/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
2.7x0.25x1.37x12.5% 455M
25.6x6.51x15.25x1.53% 26.81B
15.81x2.81x7.69x2.96% 25.19B
14.68x2.49x8.8x5.11% 19.54B
14.45x6.49x9.9x3.39% 15.68B
-15.85x1.4x9.87x-.--% 14.26B
13.43x2.12x8.16x9.03% 11.55B
-20.39x1.59x25.98x-.--% 9.32B
23.66x2.49x8.5x1.28% 8.76B
Average 8.23x 2.90x 10.61x 3.98% 15B
Weighted average by Cap. 11.75x 3.62x 11.26x 2.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DigiPlus Interactive Corp.

Historical PBR trend

Valuation ratios - PBR - DigiPlus Interactive Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DigiPlus Interactive Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DigiPlus Interactive Corp.


Year-on-year evolution of the Yield

Valuation ratios - Yield - DigiPlus Interactive Corp.
  1. Stock Market
  2. Stocks
  3. PLUS Stock
  4. Valuation DigiPlus Interactive Corp.