|
Delayed
Philippines S.E.
03:27:35 14/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 2.300 PHP | 0.00% |
|
+4.07% | +10.58% |
| 08-12 | Megaworld Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
| 08-07 | Megaworld Corporation Announces Management Changes, Effective August 7, 2026 | CI |
Company Valuation: Megaworld Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 100,350 | 62,972 | 61,431 | 66,744 | 67,589 | 74,589 | - | - |
| Change | - | -37.25% | -2.45% | 8.65% | 1.27% | 10.36% | - | - |
| Enterprise Value (EV) 1 | 150,439 | 62,972 | 139,211 | 155,366 | 150,240 | 153,128 | 158,052 | 173,498 |
| Change | - | -58.14% | 121.07% | 11.6% | -3.3% | 1.92% | 3.22% | 9.77% |
| P/E | 7.48x | 4.65x | 3.52x | 3.47x | 3.22x | 3.48x | 3.31x | 3.3x |
| PBR | 0.52x | - | 0.27x | 0.27x | 0.25x | 0.26x | 0.24x | 0.23x |
| PEG | - | 2.18x | 0.1x | 0.65x | 0.35x | 1.48x | 0.63x | 20.12x |
| Capitalization / Revenue | 1.98x | 1.06x | 0.88x | 0.88x | 0.85x | 0.92x | 0.9x | 0.89x |
| EV / Revenue | 2.96x | 1.06x | 2x | 2.05x | 1.9x | 1.89x | 1.91x | 2.08x |
| EV / EBITDA | 6.43x | 2.23x | 5.13x | 4.97x | 4.46x | 4.35x | 4.3x | 4.67x |
| EV / EBIT | 7.55x | 2.53x | 5.96x | 5.63x | 5.01x | 4.97x | 4.92x | 5.34x |
| EV / FCF | 29.5x | - | -18.8x | -45.5x | 17.4x | -50.8x | -103x | -236x |
| FCF Yield | 3.39% | - | -5.31% | -2.2% | 5.75% | -1.97% | -0.97% | -0.42% |
| Dividend per Share 2 | 0.0615 | - | 0.07 | 0.08 | 0.09 | 0.1016 | 0.102 | 0.1184 |
| Rate of return | 1.95% | - | 3.55% | 3.9% | 4.33% | 4.42% | 4.44% | 5.15% |
| EPS 2 | 0.421 | 0.43 | 0.56 | 0.59 | 0.645 | 0.6602 | 0.695 | 0.6962 |
| Distribution rate | 14.6% | - | 12.5% | 13.6% | 14% | 15.4% | 14.7% | 17% |
| Net sales 1 | 50,754 | 59,527 | 69,728 | 75,774 | 79,115 | 81,067 | 82,814 | 83,578 |
| EBITDA 1 | 23,396 | 28,205 | 27,113 | 31,247 | 33,720 | 35,235 | 36,742 | 37,140 |
| EBIT 1 | 19,928 | 24,925 | 23,363 | 27,592 | 30,012 | 30,810 | 32,107 | 32,520 |
| Net income 1 | 13,434 | 13,455 | 17,345 | 18,749 | 21,003 | 21,420 | 22,559 | 22,577 |
| Net Debt 1 | 50,089 | - | 77,780 | 88,622 | 82,652 | 78,539 | 83,463 | 98,909 |
| Reference price 2 | 3.150 | 2.000 | 1.970 | 2.050 | 2.080 | 2.300 | 2.300 | 2.300 |
| Nbr of stocks (in thousands) | 31,857,071 | 31,486,072 | 31,183,252 | 32,558,252 | 32,494,616 | 32,429,883 | - | - |
| Announcement Date | 09/03/22 | 01/03/23 | 28/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.48x | 1.89x | 4.35x | 4.42% | 1.22B | |
| 15.26x | 4.86x | 13.08x | 3.32% | 43.43B | |
| 9.2x | 1.55x | 8.11x | 3.86% | 31.8B | |
| 18.25x | 4.01x | 16.39x | 1.35% | 27.83B | |
| 6.32x | 0.39x | 0.76x | 8.87% | 27.14B | |
| 13.53x | 3.03x | 14.64x | 2.61% | 24.53B | |
| 8.79x | 2.26x | 6.96x | 3.97% | 20.7B | |
| 8.09x | 0.9x | 3.26x | 2.76% | 20.68B | |
| 13.65x | 6.6x | 17.63x | 1.56% | 19.75B | |
| 10.54x | 1.67x | 14.47x | 3.58% | 19.19B | |
| Average | 10.71x | 2.72x | 9.96x | 3.63% | 23.63B | |
| Weighted average by Cap. | 11.82x | 2.91x | 10.60x | 3.61% |
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
- MEG Stock
- Valuation Megaworld Corporation
Select your edition
All financial news and data tailored to specific country editions
