Waterfront Philippines Ratios and Metrics

Market cap in millions PHP. Fiscal year is January - December.

Millions PHP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '25 Dec 4, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Market Capitalization	1,050	937	937	1,150	1,150	1,449	Upgrade
Market Cap Growth	10.53%	-	-18.48%	-	-20.69%	-3.33%	Upgrade
Enterprise Value	5,146	5,220	5,266	2,306	2,715	1,975	Upgrade
Last Close Price	0.42	0.38	0.38	0.46	0.46	0.58	Upgrade
PE Ratio	1.13	1.09	13.61	13.89	2.08	3.67	Upgrade
PS Ratio	0.57	0.48	0.52	0.77	1.15	1.40	Upgrade
PB Ratio	0.08	0.06	0.07	0.09	0.10	0.15	Upgrade
P/TBV Ratio	0.09	0.08	0.08	0.10	0.11	0.17	Upgrade
P/FCF Ratio	-	-	1.31	-	-	-	Upgrade
P/OCF Ratio	-	-	1.31	6.49	34.93	44.59	Upgrade
EV/Sales Ratio	2.78	2.68	2.92	1.55	2.72	1.91	Upgrade
EV/EBITDA Ratio	13.54	9.89	7.97	4.72	7.80	6.48	Upgrade
EV/EBIT Ratio	-	29.81	15.79	11.69	151.19	-	Upgrade
EV/FCF Ratio	-2.03	-	7.36	-	-	-	Upgrade
Debt / Equity Ratio	0.19	0.20	0.25	0.28	0.10	0.15	Upgrade
Debt / EBITDA Ratio	6.92	5.58	4.97	7.10	3.24	4.53	Upgrade
Debt / FCF Ratio	-	-	4.61	-	-	-	Upgrade
Asset Turnover	0.09	0.09	0.09	0.08	0.06	0.07	Upgrade
Inventory Turnover	27.84	29.78	27.01	25.79	19.18	18.05	Upgrade
Quick Ratio	2.68	0.78	0.52	1.56	0.59	0.64	Upgrade
Current Ratio	2.79	1.80	1.83	1.78	1.38	1.65	Upgrade
Return on Equity (ROE)	12.88%	11.53%	0.30%	0.43%	5.04%	8.14%	Upgrade
Return on Assets (ROA)	-0.00%	0.50%	1.00%	0.66%	0.07%	-0.12%	Upgrade
Return on Capital (ROIC)	-0.00%	0.64%	1.29%	0.86%	0.10%	-0.18%	Upgrade
Return on Capital Employed (ROCE)	0.00%	0.90%	1.80%	1.10%	0.10%	-0.20%	Upgrade
Earnings Yield	89.07%	91.85%	7.35%	7.20%	48.20%	27.22%	Upgrade
FCF Yield	-240.95%	-62.19%	76.33%	-7.23%	-3.06%	-16.82%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.