Valuation Megaworld Corporation

Stocks

Delayed Philippines S.E. Other stock markets 03:36:33 07/08/2026 BST			5-day change	1st Jan Change
2.230 ^PHP	-0.45%		+0.45%	+7.21%

06-19	Megaworld Corporation Elects Monica T. Salomon as Director	CI
06-02	Megaworld's Reservation Sales Rise 10% in Q1	MT

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	72,643	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	7.48%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	151,182	156,106	171,552
Change	-	-58.14%	121.07%	11.6%	-3.3%	0.63%	3.26%	9.89%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.39x	3.22x	3.22x
PBR	0.52x	-	0.27x	0.27x	0.25x	0.25x	0.24x	0.23x
PEG	-	2.18x	0.1x	0.65x	0.35x	1.44x	0.61x	19.63x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.9x	0.88x	0.87x
EV / Revenue	2.96x	1.06x	2x	2.05x	1.9x	1.86x	1.89x	2.05x
EV / EBITDA	6.43x	2.23x	5.13x	4.97x	4.46x	4.29x	4.25x	4.62x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	4.91x	4.86x	5.28x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-50.1x	-102x	-233x
FCF Yield	3.39%	-	-5.31%	-2.2%	5.75%	-1.99%	-0.98%	-0.43%
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%	4.54%	4.56%	5.29%
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	2.240	2.240	2.240
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MEGAWORLD CORPORATION	3.38x	1.86x	4.28x	4.56%	1.19B
SUN HUNG KAI PROPERTIES LIMITED	15.81x	4.97x	13.39x	3.21%	44.96B
CHINA RESOURCES LAND LIMITED	8.7x	1.5x	7.85x	4.08%	30.07B
MITSUBISHI ESTATE CO., LTD.	18.88x	4.02x	16.4x	1.32%	28.9B
EMAAR PROPERTIES	6.02x	0.74x	1.53x	8.36%	28.78B
MITSUI FUDOSAN CO., LTD.	13.7x	3.04x	14.59x	2.56%	25.3B
ALPHA DHABI HOLDING	8.43x	0.93x	3.4x	2.65%	21.55B
CK ASSET HOLDINGS LIMITED	9.12x	2.36x	7.24x	3.82%	21.5B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.1x	6.63x	17.74x	1.51%	20.59B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.11x	1.64x	14.19x	3.74%	18.42B
Average	10.82x	2.77x	10.06x	3.58%	24.13B
Weighted average by Cap.	12.00x	3.00x	10.72x	3.55%