Documente Academic
Documente Profesional
Documente Cultură
<tr>
<th colspan=8 align=center>COMPANY VALUATION</th>
</tr>
<tr>
<th colspan=8 align="center">MER - Manila Electric Company</th>
</tr>
<tr><th colspan=8></th></tr>
<tr>
<th colspan=3></th>
<th>2016</th>
<th>2015</th>
<th>2014</th>
<th>2013</th>
<th>2012</th>
</tr>
<tr><td colspan=8></td></tr>
<tr bgcolor="#DADDE2">
<td colspan=8>Year End</td>
</tr>
<tr>
<td colspan=3>Yr End Price</td>
<td> 265.00</td>
<td> 320.00</td>
<td> 256.00</td>
<td> 251.00</td>
<td> 260.60</td>
</tr>
<tr>
<td colspan=3>Fiscal Yr End Price</td>
<td> 265.00</td>
<td> 320.00</td>
<td> 256.00</td>
<td> 251.00</td>
<td> 260.60</td>
</tr>
<tr><td colspan=8></td></tr>
<tr bgcolor="#DADDE2">
<td colspan=8>Highlights</td>
</tr>
<tr>
<td colspan=3>Earnings (Excl. Nonrecurring
Items)</td>
<td> 19,176</td>
<td> 19,098</td>
<td> 18,053</td>
<td> 17,211</td>
<td> 16,139</td>
</tr>
<tr>
<td colspan=3>Sales</td>
<td> 257,181</td>
<td> 258,399</td>
<td> 266,336</td>
<td> 298,636</td>
<td> 285,270</td>
</tr>
<tr>
<td colspan=3>Book Value</td>
<td> 74,417</td>
<td> 80,276</td>
<td> 79,154</td>
<td> 75,162</td>
<td> 67,902</td>
</tr>
<tr>
<td colspan=3>Cash</td>
<td> 46,656</td>
<td> 50,840</td>
<td> 69,469</td>
<td> 59,851</td>
<td> 60,500</td>
</tr>
<tr>
<td colspan=3>Cash Flow</td>
<td> 26,488</td>
<td> 26,008</td>
<td> 24,146</td>
<td> 23,329</td>
<td> 22,848</td>
</tr>
<tr>
<td colspan=3>Free Cash Flow</td>
<td> 35,862</td>
<td> 43,936</td>
<td> (2,623.00)</td>
<td> 35,424</td>
<td> 16,058</td>
</tr>
<tr><td colspan=8></td></tr>
<tr bgcolor="#DADDE2">
<td colspan=8>Per Share Data</td>
</tr>
<tr>
<td colspan=3>Earnings per Share</td>
<td> 17.01</td>
<td> 16.94</td>
<td> 16.02</td>
<td> 15.27</td>
<td> 14.32</td>
</tr>
<tr>
<td colspan=3>Sales Per Share</td>
<td> 228.18</td>
<td> 229.26</td>
<td> 236.30</td>
<td> 264.96</td>
<td> 253.10</td>
</tr>
<tr>
<td colspan=3>Book Value Per Share</td>
<td> 66.03</td>
<td> 71.22</td>
<td> 70.23</td>
<td> 66.69</td>
<td> 60.24</td>
</tr>
<tr>
<td colspan=3>Cash Per Share</td>
<td> 41.39</td>
<td> 45.11</td>
<td> 61.64</td>
<td> 53.10</td>
<td> 53.68</td>
</tr>
<tr>
<td colspan=3>Cash Flow Per Share</td>
<td> 23.50</td>
<td> 23.08</td>
<td> 21.42</td>
<td> 20.70</td>
<td> 20.27</td>
</tr>
<tr>
<td colspan=3>Free Cash Flow Per Share</td>
<td> 31.82</td>
<td> 38.98</td>
<td> (2.33)</td>
<td> 31.43</td>
<td> 14.25</td>
</tr>
<tr><td colspan=8></td></tr>
<tr bgcolor="#DADDE2">
<td colspan=8>Price Ratios</td>
</tr>
<tr>
<td colspan=3>Price to Earnings</td>
<td> 15.58</td>
<td> 18.89</td>
<td> 15.98</td>
<td> 16.44</td>
<td> 18.20</td>
</tr>
<tr>
<td colspan=3>Price to Sales</td>
<td> 1.16</td>
<td> 1.40</td>
<td> 1.08</td>
<td> 0.95</td>
<td> 1.03</td>
</tr>
<tr>
<td colspan=3>Price to Book Value</td>
<td> 4.01</td>
<td> 4.49</td>
<td> 3.65</td>
<td> 3.76</td>
<td> 4.33</td>
</tr>
<tr>
<td colspan=3>Price to Cash</td>
<td> 6.40</td>
<td> 7.09</td>
<td> 4.15</td>
<td> 4.73</td>
<td> 4.85</td>
</tr>
<tr>
<td colspan=3>Price to Cash Flow</td>
<td> 11.28</td>
<td> 13.87</td>
<td> 11.95</td>
<td> 12.13</td>
<td> 12.86</td>
</tr>
<tr>
<td colspan=3>Price to Free Cash Flow</td>
<td> 8.33</td>
<td> 8.21</td>
<td> (110.00)</td>
<td> 7.99</td>
<td> 18.29</td>
</tr>
<tr>
<td colspan=3>PEG Ratio</td>
<td> 38.14</td>
<td> 3.26</td>
<td> 3.27</td>
<td> 2.47</td>
<td> 0.58</td>
</tr>
<tr><td colspan=8></td></tr>
<tr bgcolor="#DADDE2">
<td colspan=8>Dividend Info</td>
</tr>
<tr>
<td colspan=3>Dividends per Share</td>
<td> 25.08</td>
<td> 15.25</td>
<td> 12.36</td>
<td> 10.20</td>
<td> 8.10</td>
</tr>
<tr>
<td colspan=3>Dividend Yield (%)</td>
<td> 9.46</td>
<td> 4.77</td>
<td> 4.83</td>
<td> 4.06</td>
<td> 3.11</td>
</tr>
<tr>
<td colspan=3>Dividend Payout (%)</td>
<td> 1.47</td>
<td> 0.90</td>
<td> 0.77</td>
<td> 0.67</td>
<td> 0.57</td>
</tr>
<tr><td colspan=8></td></tr>
<tr bgcolor="#DADDE2">
<td colspan=8>Shares Info</td>
</tr>
<tr>
<td colspan=3>Market Capitalization</td>
<td> 298,681</td>
<td> 360,672</td>
<td> 288,537</td>
<td> 282,902</td>
<td> 293,722</td>
</tr>
<tr>
<td colspan=3>Outstanding Shares</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
</tr>
<tr>
<td colspan=3>Total Number of Shares</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
<td> 1,127.10</td>
</tr>
<tr>
<td colspan=3>Authorized Capital</td>
<td> 12,500</td>
<td> 12,500</td>
<td> 12,500</td>
<td> 12,500</td>
<td> 12,500</td>
</tr>
<tr>
<td colspan=3>Par Value</td>
<td> 10.00</td>
<td> 10.00</td>
<td> 10.00</td>
<td> 10.00</td>
<td> 10.00</td>
</tr>
</table>