Valuation Emperador Inc.

Stocks

Market Closed - Philippines S.E. 09:50:00 25/08/2026 +03			5-day change	1st Jan Change
15.98 ^PHP	+2.04%		+6.39%	-0.12%

08-24	Emperador to Rejoin FTSE Global Equity Index Series	MT
08-14	Emperador Inc. 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	327,319	324,171	328,105	284,201	251,819	251,685	-	-
Change	-	-0.96%	1.21%	-13.38%	-11.39%	-0.05%	-	-
Enterprise Value (EV) ¹	343,916	335,234	343,560	307,894	283,726	281,854	282,332	279,228
Change	-	-2.52%	2.48%	-10.38%	-7.85%	-0.66%	0.17%	-1.1%
P/E	33x	32.2x	39.3x	46.3x	66.7x	40.7x	31.8x	32.9x
PBR	4.21x	3.69x	3.49x	2.86x	2.36x	2.3x	2.22x	2.11x
PEG	-	20.29x	-2.3x	-1.8x	-1.7x	0.6x	1.1x	-9.95x
Capitalization / Revenue	5.85x	5.16x	5x	4.61x	4.41x	4.28x	3.81x	3.78x
EV / Revenue	6.15x	5.34x	5.23x	4.99x	4.97x	4.8x	4.27x	4.19x
EV / EBITDA	22.6x	24.3x	25x	27x	30.6x	25.5x	21.4x	21.3x
EV / EBIT	24.4x	27.1x	27.4x	31.3x	37.6x	32x	26x	26.3x
EV / FCF	23.4x	81x	145x	-139x	1,057x	166x	89.4x	79.9x
FCF Yield	4.27%	1.23%	0.69%	-0.72%	0.09%	0.6%	1.12%	1.25%
Dividend per Share ²	0.23	0.29	0.24	0.19	0.1351	0.1029	0.1808	0.1649
Rate of return	1.11%	1.41%	1.15%	1.05%	0.84%	0.64%	1.13%	1.03%
EPS ²	0.63	0.64	0.53	0.39	0.24	0.3928	0.502	0.4854
Distribution rate	36.5%	45.3%	45.3%	48.7%	56.3%	26.2%	36%	34%
Net sales ¹	55,936	62,767	65,644	61,646	57,043	58,746	66,083	66,580
EBITDA ¹	15,223	13,805	13,768	11,400	9,258	11,039	13,217	13,132
EBIT ¹	14,082	12,390	12,517	9,835	7,548	8,813	10,850	10,624
Net income ¹	9,971	10,061	8,706	6,322	3,858	6,257	7,961	7,607
Net Debt ¹	16,597	11,063	15,454	23,693	31,907	30,170	30,647	27,544
Reference price ²	20.80	20.60	20.85	18.06	16.00	15.98	15.98	15.98
Nbr of stocks (in thousands)	15,736,471	15,736,471	15,736,471	15,736,471	15,738,671	15,749,971	-	-
Announcement Date	4/27/22 A	4/16/23 A	4/30/24 A	5/2/25 A	5/15/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EMPERADOR INC.	39.87x	4.71x	25.08x	0.66%	4B
DIAGEO PLC	15.02x	3.72x	11.03x	2.29%	53.75B
PERNOD RICARD	12.56x	2.91x	9.69x	6.76%	20.26B
BROWN-FORMAN CORPORATION	17.18x	3.83x	13.16x	3.31%	13.29B
THAI BEVERAGE	11.15x	1.38x	8.41x	5.22%	9.1B
RADICO KHAITAN LIMITED	68.62x	8.87x	44.53x	0.23%	6.43B
RÉMY COINTREAU	26.94x	3.23x	14.38x	1.86%	2.84B
KUAIJISHAN SHAOXING RICE WINE CO., LTD.	31.58x	-	-	2.72%	1.41B
FEVERTREE DRINKS PLC	31.75x	2.25x	18.02x	2.17%	1.32B
Average	28.30x	3.86x	18.04x	2.8%	12.49B
Weighted average by Cap.	19.18x	3.70x	13.44x	3.27%