V

Victorias Milling Company Inc
XPHS:VMC

Watchlist Manager
Victorias Milling Company Inc
XPHS:VMC
Watchlist
Price: 1.95 PHP 2.63% Market Closed
Market Cap: 10.7B PHP
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
3Y
+48%
5Y
+135%
10Y
+143%
0
Operating Income
+0%
3Y
+100%
5Y
+48%
10Y
-13%
0
Net Income
+0%
3Y
+80%
5Y
+105%
10Y
+86%

Earnings Waterfall
Victorias Milling Company Inc

Revenue
11.3B PHP
Cost of Revenue
-9.2B PHP
Gross Profit
2.1B PHP
Operating Expenses
-555.6m PHP
Operating Income
1.5B PHP
Other Expenses
232.3m PHP
Net Income
1.8B PHP

Income Statement
Victorias Milling Company Inc

Rotate your device to view
Income Statement
Currency: PHP
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Aug-2005 Nov-2005 Feb-2006 May-2006 Aug-2006 Nov-2006 Feb-2007 May-2007 Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Nov-2008 Feb-2009 May-2009 Aug-2009 Nov-2009 Feb-2010 May-2010 Aug-2010 Nov-2010 Feb-2011 May-2011 Aug-2011 Nov-2011 Feb-2012 May-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023 Feb-2024 May-2024 Aug-2024 Nov-2024 Feb-2025
Revenue
Revenue
2 916
N/A
3 120
+7%
3 528
+13%
3 885
+10%
3 770
-3%
4 201
+11%
4 064
-3%
4 070
+0%
3 742
-8%
3 351
-10%
3 447
+3%
3 255
-6%
3 473
+7%
3 400
-2%
3 194
-6%
3 079
-4%
3 107
+1%
3 423
+10%
3 997
+17%
4 176
+4%
3 948
-5%
3 600
-9%
3 177
-12%
3 175
0%
4 218
+33%
4 328
+3%
4 414
+2%
4 467
+1%
4 664
+4%
4 608
-1%
3 836
-17%
3 963
+3%
4 414
+11%
4 796
+9%
5 793
+21%
5 780
0%
5 010
-13%
4 972
-1%
4 666
-6%
4 905
+5%
4 998
+2%
5 034
+1%
5 210
+3%
5 047
-3%
5 314
+5%
5 260
-1%
6 494
+23%
8 368
+29%
8 713
+4%
9 219
+6%
8 851
-4%
7 255
-18%
6 619
-9%
6 081
-8%
6 039
-1%
5 754
-5%
5 580
-3%
5 662
+1%
4 819
-15%
4 909
+2%
6 955
+42%
7 437
+7%
8 189
+10%
9 002
+10%
7 468
-17%
7 646
+2%
7 671
+0%
8 172
+7%
8 550
+5%
11 995
+40%
14 058
+17%
16 483
+17%
15 547
-6%
12 949
-17%
12 545
-3%
10 648
-15%
11 377
+7%
10 998
-3%
11 333
+3%
Gross Profit
Cost of Revenue
(2 254)
(2 266)
(2 348)
(2 353)
(2 164)
(2 331)
(2 080)
(2 127)
(2 096)
(1 900)
(2 006)
(1 939)
(1 961)
(599)
(2 057)
(2 315)
(2 450)
(3 984)
(2 625)
(2 567)
(2 427)
(2 366)
(2 380)
(2 491)
(3 160)
(3 421)
(3 491)
(3 570)
(3 226)
(3 052)
(2 462)
(2 258)
(2 816)
(3 105)
(3 594)
(3 571)
(2 953)
(2 841)
(2 726)
(2 631)
(3 112)
(3 148)
(3 306)
(3 587)
(3 437)
(3 651)
(4 803)
(6 276)
(7 371)
(7 967)
(8 038)
(6 923)
(5 433)
(4 852)
(4 769)
(4 402)
(4 157)
(4 241)
(3 396)
(3 486)
(5 464)
(5 945)
(6 761)
(7 645)
(6 315)
(6 462)
(6 372)
(6 798)
(6 931)
(9 447)
(11 593)
(13 506)
(12 574)
(10 720)
(10 391)
(8 760)
(9 540)
(9 174)
(9 236)
Gross Profit
662
N/A
853
+29%
1 180
+38%
1 532
+30%
1 606
+5%
1 870
+16%
1 984
+6%
1 943
-2%
1 647
-15%
1 451
-12%
1 440
-1%
1 316
-9%
1 512
+15%
2 800
+85%
1 137
-59%
764
-33%
657
-14%
(561)
N/A
1 372
N/A
1 609
+17%
1 520
-6%
1 234
-19%
797
-35%
684
-14%
1 057
+54%
907
-14%
923
+2%
897
-3%
1 438
+60%
1 556
+8%
1 374
-12%
1 705
+24%
1 599
-6%
1 692
+6%
2 198
+30%
2 209
+0%
2 057
-7%
2 131
+4%
1 939
-9%
2 274
+17%
1 887
-17%
1 886
0%
1 904
+1%
1 460
-23%
1 876
+29%
1 609
-14%
1 691
+5%
2 092
+24%
1 341
-36%
1 252
-7%
813
-35%
332
-59%
1 186
+257%
1 228
+4%
1 269
+3%
1 352
+7%
1 423
+5%
1 420
0%
1 424
+0%
1 423
0%
1 491
+5%
1 493
+0%
1 428
-4%
1 357
-5%
1 153
-15%
1 183
+3%
1 299
+10%
1 374
+6%
1 619
+18%
2 548
+57%
2 465
-3%
2 978
+21%
2 973
0%
2 229
-25%
2 155
-3%
1 888
-12%
1 837
-3%
1 824
-1%
2 096
+15%
Operating Income
Operating Expenses
(412)
(207)
(195)
(137)
(1 090)
(22)
(6)
(226)
(738)
(150)
2
83
(403)
(116)
(146)
(121)
(301)
98
(84)
(23)
(343)
(607)
(583)
(563)
(366)
65
110
19
(169)
(199)
(292)
(290)
(967)
(979)
(1 234)
(1 246)
(412)
(461)
(178)
(78)
(548)
(529)
(549)
(656)
(723)
(740)
(879)
(978)
(790)
(808)
(772)
(660)
(615)
(1 100)
(1 075)
(1 097)
(850)
(419)
(382)
(448)
(594)
(611)
(671)
(511)
(530)
(547)
(529)
(671)
(622)
(633)
(692)
(757)
(646)
(630)
(547)
(434)
(664)
(686)
(556)
Selling, General & Administrative
(339)
(341)
(342)
(323)
(1 034)
(356)
(338)
(348)
(586)
(575)
(586)
(589)
(216)
(120)
(283)
(270)
(254)
(427)
(269)
(278)
(290)
(896)
(888)
(905)
(274)
(194)
(224)
(233)
(253)
(291)
(287)
(313)
(952)
(957)
(1 204)
(1 219)
(397)
(437)
(169)
(63)
(518)
(509)
(519)
(626)
(687)
(704)
(842)
(942)
(711)
(723)
(692)
(583)
(575)
(548)
(520)
(536)
(799)
(825)
(790)
(861)
(557)
(588)
(650)
(489)
(522)
(529)
(510)
(652)
(590)
(651)
(665)
(730)
(612)
(560)
(529)
(418)
(643)
(677)
(709)
Depreciation & Amortization
(26)
(13)
0
0
(45)
0
0
0
(2)
0
0
0
(22)
0
0
0
(10)
0
0
0
(13)
(6)
(11)
0
(21)
0
0
0
(19)
(6)
(12)
(18)
(15)
(22)
(29)
(27)
(15)
(24)
(9)
(15)
(31)
(20)
(30)
(30)
(36)
(35)
(38)
(36)
(80)
(85)
(81)
(78)
(40)
(39)
(43)
(49)
(51)
(41)
(39)
(34)
(37)
(24)
(22)
(22)
(8)
(18)
(19)
(19)
(32)
(27)
(27)
(27)
(34)
(24)
(19)
(16)
(21)
(9)
(11)
Other Operating Expenses
(47)
147
146
186
(11)
333
333
122
(149)
425
588
672
(165)
4
137
148
(37)
525
185
255
(41)
294
317
343
(70)
260
333
252
103
98
7
41
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(512)
(512)
(512)
0
447
447
447
0
0
0
0
0
0
0
0
0
44
0
0
0
(46)
0
0
(0)
0
164
Operating Income
250
N/A
646
+158%
985
+52%
1 395
+42%
516
-63%
1 848
+258%
1 979
+7%
1 717
-13%
909
-47%
1 301
+43%
1 442
+11%
1 399
-3%
1 109
-21%
2 684
+142%
991
-63%
643
-35%
356
-45%
(462)
N/A
1 288
N/A
1 587
+23%
1 177
-26%
627
-47%
214
-66%
121
-43%
692
+469%
973
+41%
1 034
+6%
916
-11%
1 269
+39%
1 356
+7%
1 083
-20%
1 414
+31%
632
-55%
713
+13%
965
+35%
963
0%
1 645
+71%
1 669
+1%
1 761
+6%
2 196
+25%
1 338
-39%
1 357
+1%
1 354
0%
804
-41%
1 154
+44%
869
-25%
812
-7%
1 114
+37%
551
-51%
443
-20%
41
-91%
(329)
N/A
571
N/A
128
-78%
195
+52%
255
+31%
573
+125%
1 001
+75%
1 042
+4%
975
-6%
897
-8%
882
-2%
757
-14%
846
+12%
623
-26%
636
+2%
769
+21%
703
-9%
997
+42%
1 915
+92%
1 773
-7%
2 221
+25%
2 327
+5%
1 599
-31%
1 607
+1%
1 454
-10%
1 172
-19%
1 138
-3%
1 541
+35%
Pre-Tax Income
Interest Income Expense
(592)
(623)
(622)
(649)
(472)
(617)
(616)
(624)
(393)
(547)
(586)
(534)
(364)
(169)
(520)
(511)
(403)
(912)
(492)
(484)
(338)
(468)
(449)
(432)
(334)
(413)
(405)
(397)
(368)
(319)
(351)
(286)
206
227
239
200
(755)
(718)
(596)
(520)
(38)
(26)
(32)
(120)
(86)
(108)
(103)
(7)
19
11
8
(0)
53
52
47
50
(7)
(8)
(13)
(28)
(4)
(10)
(6)
(5)
21
23
26
33
51
50
53
76
122
141
146
142
96
121
109
Non-Reccuring Items
0
0
0
0
0
0
0
0
(347)
0
0
0
(27)
0
0
0
0
0
0
0
(577)
0
0
0
0
0
0
0
(13)
(1)
0
169
280
280
280
111
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(512)
0
0
0
447
0
0
0
0
0
0
0
0
0
44
44
44
0
0
2
(46)
0
(45)
(44)
161
166
0
Gain/Loss on Disposition of Assets
14
0
0
0
0
0
0
0
(15)
0
0
0
3
0
0
0
0
0
0
0
(1)
0
0
0
(1)
0
0
0
(0)
0
0
0
0
0
0
0
1
0
1
0
0
0
0
0
(65)
0
(65)
(63)
2
2
3
1
1
0
0
0
0
0
0
0
(83)
(83)
(83)
(83)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
43
(50)
(176)
(714)
118
(798)
(652)
(110)
219
(710)
(737)
(740)
58
(163)
(159)
(178)
162
(76)
(74)
(54)
155
(44)
(72)
(132)
166
(221)
(196)
(181)
(50)
(70)
(79)
(41)
(13)
(5)
(0)
(2)
114
112
100
96
139
156
171
186
86
64
78
89
405
414
535
550
976
951
907
881
46
54
51
72
186
217
266
292
217
238
198
191
(2)
(132)
(115)
(60)
(679)
(582)
(450)
(496)
295
336
225
Pre-Tax Income
(285)
N/A
(27)
+91%
187
N/A
32
-83%
163
+405%
433
+165%
711
+64%
982
+38%
374
-62%
44
-88%
119
+171%
124
+4%
779
+527%
2 352
+202%
312
-87%
(46)
N/A
115
N/A
(1 451)
N/A
722
N/A
1 048
+45%
416
-60%
115
-72%
(307)
N/A
(443)
-44%
523
N/A
339
-35%
433
+28%
338
-22%
839
+148%
967
+15%
653
-32%
1 256
+92%
1 106
-12%
1 215
+10%
1 484
+22%
1 271
-14%
1 005
-21%
1 063
+6%
1 266
+19%
1 773
+40%
1 439
-19%
1 486
+3%
1 494
+0%
870
-42%
1 088
+25%
826
-24%
723
-12%
1 133
+57%
976
-14%
871
-11%
586
-33%
222
-62%
1 089
+390%
1 132
+4%
1 149
+2%
1 187
+3%
1 059
-11%
1 047
-1%
1 081
+3%
1 019
-6%
997
-2%
1 006
+1%
934
-7%
1 050
+12%
861
-18%
897
+4%
1 037
+16%
971
-6%
1 090
+12%
1 834
+68%
1 711
-7%
2 239
+31%
1 724
-23%
1 158
-33%
1 259
+9%
1 056
-16%
1 725
+63%
1 760
+2%
1 874
+6%
Net Income
Tax Provision
14
15
14
14
(116)
(117)
(116)
(116)
1
(49)
(48)
(48)
(293)
(290)
(293)
(293)
(55)
(58)
(55)
(55)
(106)
(106)
(106)
(279)
(123)
(296)
(296)
(302)
(283)
(355)
(433)
(427)
(387)
(423)
(370)
(222)
(136)
(148)
(314)
(541)
(430)
(451)
(452)
(404)
(328)
(238)
(216)
(205)
(322)
(289)
(199)
(84)
(325)
(332)
(299)
(282)
(243)
(234)
(216)
(206)
(157)
(152)
(160)
(130)
(75)
(61)
(56)
(78)
(124)
(236)
(235)
(323)
(153)
(36)
(52)
41
(177)
(168)
(105)
Income from Continuing Operations
(271)
(12)
201
46
47
316
595
867
374
(5)
71
76
486
2 062
19
(340)
60
(1 509)
667
993
310
9
(413)
(721)
400
43
138
36
556
612
219
830
719
793
1 114
1 050
869
916
952
1 232
1 009
1 035
1 041
466
760
587
506
927
654
581
387
138
764
799
849
905
816
813
865
814
840
854
774
920
786
836
982
893
966
1 597
1 476
1 917
1 571
1 122
1 207
1 097
1 548
1 593
1 769
Income to Minority Interest
0
0
0
0
0
0
0
(1)
0
1
(1)
(1)
0
1
(2)
(4)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(0)
0
1
2
2
2
2
6
6
5
5
2
2
2
3
2
1
1
1
1
1
1
(0)
0
0
0
0
2
2
1
1
(0)
(0)
0
0
1
2
3
1
2
4
4
Net Income (Common)
(271)
N/A
(12)
+96%
201
N/A
46
-77%
47
+2%
316
+572%
594
+88%
865
+46%
374
-57%
(5)
N/A
71
N/A
75
+6%
486
+546%
2 063
+325%
17
-99%
(343)
N/A
60
N/A
(1 511)
N/A
670
N/A
999
+49%
310
-69%
9
-97%
(413)
N/A
(721)
-75%
400
N/A
43
-89%
138
+218%
36
-73%
556
+1 426%
612
+10%
219
-64%
830
+278%
719
-13%
793
+10%
1 114
+41%
1 050
-6%
868
-17%
915
+5%
952
+4%
1 233
+29%
1 011
-18%
1 037
+3%
1 044
+1%
468
-55%
766
+64%
593
-23%
512
-14%
932
+82%
656
-30%
583
-11%
389
-33%
141
-64%
766
+443%
800
+5%
851
+6%
906
+7%
817
-10%
813
0%
865
+6%
813
-6%
840
+3%
854
+2%
774
-9%
921
+19%
788
-14%
838
+6%
983
+17%
894
-9%
966
+8%
1 597
+65%
1 476
-8%
1 917
+30%
1 572
-18%
1 124
-29%
1 210
+8%
1 097
-9%
1 550
+41%
1 597
+3%
1 773
+11%
EPS (Diluted)
-0.17
N/A
0
N/A
0.13
N/A
0.03
-77%
0.01
-67%
0.2
+1 900%
0.37
+85%
0.48
+30%
0.09
-81%
0
N/A
0.04
N/A
0.04
N/A
0.12
+200%
1.28
+967%
0.02
-98%
-0.21
N/A
0.04
N/A
-0.95
N/A
0.41
N/A
0.62
+51%
0.07
-89%
0
N/A
-0.25
N/A
-0.45
-80%
0.09
N/A
0.04
-56%
0.06
+50%
0.01
-83%
0.28
+2 700%
0.15
-46%
0.08
-47%
0.2
+150%
0.17
-15%
0.23
+35%
0.33
+43%
0.34
+3%
0.29
-15%
0.3
+3%
0.31
+3%
0.4
+29%
0.34
-15%
0.34
N/A
0.38
+12%
0.17
-55%
0.27
+59%
0.21
-22%
0.18
-14%
0.34
+89%
0.22
-35%
0.21
-5%
0.14
-33%
0.04
-71%
0.25
+525%
0.25
N/A
0.26
+4%
0.28
+8%
0.3
+7%
0.29
-3%
0.31
+7%
0.29
-6%
0.31
+7%
0.31
N/A
0.28
-10%
0.33
+18%
0.29
-12%
0.31
+7%
0.36
+16%
0.33
-8%
0.35
+6%
0.58
+66%
0.54
-7%
0.7
+30%
0.57
-19%
0.42
-26%
0.22
-48%
0.2
-9%
0.28
+40%
0.29
+4%
0.32
+10%

See Also

Summary
VMC intrinsic value, competitors valuation, and company profile.
DCF Valuation
VMC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VMC stock valuation using valuation multiples.
Wall Street Estimates
VMC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VMC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 259,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.