|
Market Closed -
Philippines S.E.
10:59:56 20/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 4.170 PHP | +1.71% |
|
+2.46% | +7.20% |
| 08-07 | Nickel Asia Corporation, H1 2026 Earnings Call, Aug 07, 2026 | |
| 08-06 | Nickel Asia Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Nickel Asia Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 72,925 | 79,604 | 76,193 | 48,620 | 54,192 | 58,093 | - | - |
| Change | - | 9.16% | -4.28% | -36.19% | 11.46% | 7.2% | - | - |
| Enterprise Value (EV) 1 | 72,925 | 73,159 | 70,114 | 46,105 | 52,222 | 58,640 | 49,988 | 41,093 |
| Change | - | 0.32% | -4.16% | -34.24% | 13.27% | 12.29% | -14.75% | -17.79% |
| P/E | 9.39x | 10.1x | 20.3x | 31.7x | 8.64x | 8.67x | 7.6x | 6.47x |
| PBR | - | 2.23x | 2.11x | 1.33x | 1.36x | 1.23x | 1.1x | 0.95x |
| PEG | - | 5.76x | -0.4x | -0.5x | 0x | 1.27x | 0.5x | 0.4x |
| Capitalization / Revenue | 2.66x | 2.84x | 3.08x | 2.18x | 1.83x | 1.74x | 1.88x | 1.51x |
| EV / Revenue | 2.66x | 2.61x | 2.84x | 2.07x | 1.76x | 1.75x | 1.61x | 1.07x |
| EV / EBITDA | 5.06x | 5.12x | 6.39x | 5.22x | 3.8x | 3.59x | 3.04x | 2.03x |
| EV / EBIT | 5.7x | 5.79x | 7.82x | 6.78x | 4.55x | 4.26x | 3.58x | 2.47x |
| EV / FCF | - | 7.04x | 26.8x | -35.9x | 31x | 91.2x | 4.23x | 3.52x |
| FCF Yield | - | 14.2% | 3.73% | -2.78% | 3.22% | 1.1% | 23.6% | 28.4% |
| Dividend per Share 2 | 0.22 | 0.17 | 0.2 | 0.07 | 0.14 | 0.1999 | 0.2056 | 0.2 |
| Rate of return | 4.11% | 2.91% | 3.65% | 2.01% | 3.6% | 4.79% | 4.93% | 4.8% |
| EPS 2 | 0.57 | 0.58 | 0.27 | 0.11 | 0.45 | 0.4808 | 0.549 | 0.645 |
| Distribution rate | 38.6% | 29.3% | 74.1% | 63.6% | 31.1% | 41.6% | 37.4% | 31% |
| Net sales 1 | 27,404 | 28,003 | 24,700 | 22,325 | 29,617 | 33,469 | 30,976 | 38,480 |
| EBITDA 1 | 14,400 | 14,302 | 10,967 | 8,830 | 13,749 | 16,340 | 16,451 | 20,232 |
| EBIT 1 | 12,793 | 12,639 | 8,961 | 6,802 | 11,487 | 13,770 | 13,979 | 16,645 |
| Net income 1 | 7,813 | 7,931 | 3,750 | 1,521 | 6,269 | 6,660 | 7,608 | 9,007 |
| Net Debt 1 | - | -6,445 | -6,080 | -2,515 | -1,970 | 547 | -8,105 | -17,000 |
| Reference price 2 | 5.350 | 5.840 | 5.480 | 3.490 | 3.890 | 4.170 | 4.170 | 4.170 |
| Nbr of stocks (in thousands) | 13,630,850 | 13,630,850 | 13,903,901 | 13,931,125 | 13,931,125 | 13,931,125 | - | - |
| Announcement Date | 10/03/22 | 14/04/23 | 31/03/24 | 27/02/25 | 26/02/26 | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.67x | 1.75x | 3.59x | 4.79% | 941M | |
| 34.79x | 13.36x | 16.26x | 0.27% | 4.33B | |
| 17.86x | 1.7x | 7.84x | -.--% | 3.43B | |
| 5.3x | - | - | 4.49% | 3.37B | |
| 13.23x | 2.01x | 6.4x | 1.4% | 3.11B | |
| 12.7x | 1.84x | 7.2x | 1.55% | 2.61B | |
| -24.83x | - | - | - | 265M | |
| 6.03x | - | - | - | 209M | |
| Average | 9.22x | 4.13x | 8.26x | 2.08% | 2.28B | |
| Weighted average by Cap. | 16.80x | 5.29x | 9.66x | 1.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NIKL Stock
- Valuation Nickel Asia Corporation
Select your edition
All financial news and data tailored to specific country editions
