Valuation Universal Robina Corporation OTC Markets

Stocks

Market Closed - OTC Markets 18:15:57 14/10/2026 BST			5-day change	1st Jan Change
9.000 ^USD	-3.64%		-3.64%	-1.10%

09-14	Unicapital Securities Upgrades Universal Robina Corp. to Buy from Hold; Price Target is PHP65	MT
08-06	Universal Robina Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	281,726	296,277	257,371	169,787	143,880	127,980	-	-
Change	-	5.17%	-13.13%	-34.03%	-15.26%	-11.05%	-	-
Enterprise Value (EV) ¹	272,576	294,788	261,701	170,852	149,696	133,374	130,660	128,250
Change	-	8.15%	-11.22%	-34.71%	-12.38%	-10.9%	-2.04%	-1.84%
P/E	12.1x	21.3x	21.3x	14.7x	14.1x	10.8x	10x	9.32x
PBR	2.57x	2.57x	2.19x	1.42x	1.16x	1.02x	0.99x	0.96x
PEG	-	-0.5x	-1.6x	-5.1x	-1.2x	0.7x	1.28x	1.23x
Capitalization / Revenue	2.41x	1.98x	1.63x	1.05x	0.86x	0.73x	0.7x	0.67x
EV / Revenue	2.33x	1.97x	1.65x	1.06x	0.89x	0.76x	0.71x	0.67x
EV / EBITDA	14.8x	13.7x	11x	7.9x	6.79x	5.75x	5.37x	4.94x
EV / EBIT	21.4x	19.4x	15.1x	10.3x	9.33x	7.82x	7.23x	6.53x
EV / FCF	1,022x	133x	85.3x	11.9x	30.6x	17.3x	13.7x	12.6x
FCF Yield	0.1%	0.75%	1.17%	8.37%	3.27%	5.79%	7.28%	7.94%
Dividend per Share ²	3.45	3.45	4	3.8	-	4.126	4.3	4.423
Rate of return	2.7%	2.54%	3.38%	4.81%	-	6.88%	7.17%	7.37%
EPS ²	10.58	6.39	5.55	5.39	4.77	5.55	5.984	6.437
Distribution rate	32.6%	54%	72.1%	70.5%	-	74.3%	71.9%	68.7%
Net sales ¹	116,955	149,904	158,367	161,867	168,017	175,329	184,110	191,191
EBITDA ¹	18,479	21,512	23,755	21,620	22,031	23,193	24,318	25,964
EBIT ¹	12,716	15,200	17,352	16,651	16,049	17,047	18,068	19,626
Net income ¹	23,324	13,956	12,091	11,431	10,856	12,007	13,022	13,856
Net Debt ¹	-9,150	-1,489	4,329	1,066	5,815	5,394	2,680	270.1
Reference price ²	128.00	136.00	118.20	79.00	67.30	60.00	60.00	60.00
Nbr of stocks (in thousands)	2,200,983	2,178,508	2,177,423	2,149,197	2,137,894	2,133,002	-	-
Announcement Date	31/03/22	03/04/23	16/04/24	17/03/25	13/03/26	-	-	-

¹PHP in Million²PHP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTLÉ S.A.	21.67x	2.92x	14.57x	3.81%	257B
MONDELEZ INTERNATIONAL, INC.	19.88x	2.54x	15.12x	3.22%	81.57B
DANONE	16.66x	1.72x	9.75x	3.8%	44.55B
ARCHER-DANIELS-MIDLAND COMPANY	15.28x	0.54x	9.78x	2.52%	39.81B
THE HERSHEY COMPANY	20.68x	3.15x	12.8x	3.38%	34.32B
AJINOMOTO CO., INC.	36.14x	3.12x	18.19x	1.03%	31.92B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.13x	5.5x	17.54x	3.21%	29.68B
KRAFT HEINZ	-8.35x	1.83x	9.13x	6.77%	28.08B
Average	18.51x	2.67x	13.36x	3.47%	68.41B
Weighted average by Cap.	20.02x	2.70x	13.89x	3.56%