Stock VLL VISTA LAND & LIFESCAPES, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Vista Land & Lifescapes, Inc.

Equities

VLL

PHY9382G1068

Real Estate Development & Operations

End-of-day quote Philippines S.E.
Other stock markets
 23:00:00 14/05/2024 BST 		5-day change 1st Jan Change
1.51 PHP +0.67% Intraday chart for Vista Land & Lifescapes, Inc. +1.34% -10.12%
04-16 Vista Land & Lifescapes, Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
01-03 Vista Land & Lifescapes Unit to Offer $2 Billion Medium-Term Bonds MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 98,156 59,427 44,824 20,952 21,333 19,174 - -
Enterprise Value (EV) 1 227,981 197,340 191,018 20,952 21,333 163,944 159,987 152,540
P/E ratio 8.69 x 9.23 x 6.56 x 3.22 x 2.32 x 2.63 x 2.48 x -
Yield 3.42% 1.07% 0.71% - - 1.32% 1.45% -
Capitalization / Revenue 2.29 x 1.9 x 1.51 x 0.79 x 0.68 x 0.64 x 0.61 x 0.62 x
EV / Revenue 5.31 x 6.31 x 6.45 x 0.79 x 0.68 x 5.46 x 5.06 x 4.93 x
EV / EBITDA 12.7 x 15.9 x 13.3 x 1.5 x 1.11 x 9.54 x 9.38 x 7.39 x
EV / FCF -22.2 x 17 x -75.8 x - - -77.1 x 7.76 x -
FCF Yield -4.5% 5.89% -1.32% - - -1.3% 12.9% -
Price to Book 0.98 x 0.56 x 0.38 x - - 0.15 x 0.14 x 0.13 x
Nbr of stocks (in thousands) 12,698,008 12,698,008 12,698,008 12,698,008 12,698,008 12,698,008 - -
Reference price 2 7.730 4.680 3.530 1.650 1.680 1.510 1.510 1.510
Announcement Date 28/05/20 23/04/21 16/05/22 18/04/23 07/05/24 - - -
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 42,897 31,256 29,632 26,532 31,250 30,031 31,642 30,962
EBITDA 1 17,934 12,398 14,377 13,981 19,142 17,187 17,065 20,645
EBIT 1 15,642 10,150 11,691 11,342 16,253 14,079 14,584 16,265
Operating Margin 36.46% 32.48% 39.45% 42.75% 52.01% 46.88% 46.09% 52.53%
Earnings before Tax (EBT) 1 13,583 7,616 8,925 9,414 13,611 10,896 11,572 12,075
Net income 1 11,266 6,056 6,427 6,120 8,656 7,395 7,876 8,108
Net margin 26.26% 19.38% 21.69% 23.07% 27.7% 24.62% 24.89% 26.19%
EPS 2 0.8900 0.5070 0.5380 0.5120 0.7250 0.5732 0.6081 -
Free Cash Flow 1 -10,252 11,617 -2,522 - - -2,127 20,608 -
FCF margin -23.9% 37.17% -8.51% - - -7.08% 65.13% -
FCF Conversion (EBITDA) - 93.7% - - - - 120.76% -
FCF Conversion (Net income) - 191.82% - - - - 261.65% -
Dividend per Share 2 0.2646 0.0500 0.0250 - - 0.0199 0.0218 -
Announcement Date 28/05/20 23/04/21 16/05/22 18/04/23 07/05/24 - - -
1PHP in Million2PHP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 - - - - - - 8,804 8,052 7,259 5,663 6,229 7,079 9,344 5,869
EBITDA 1 3,482 3,670 - - 3,210 - 4,131 5,070 4,951 3,817 4,199 4,772 6,298 3,912
EBIT 1 2,746 2,914 - - 2,567 - 3,304 4,372 4,226 3,069 3,376 3,837 5,064 3,100
Operating Margin - - - - - - 37.53% 54.3% 58.22% 54.2% 54.2% 54.2% 54.2% 52.83%
Earnings before Tax (EBT) 1 2,531 1,904 - - 2,365 - 4,508 3,091 2,930 2,130 2,343 2,662 3,514 2,233
Net income 1 2,047 728.5 - - 2,262 2,185 2,824 1,964 1,806 1,412 1,553 1,765 2,330 1,481
Net margin - - - - - - 32.08% 24.39% 24.88% 24.94% 24.94% 24.94% 24.94% 25.23%
EPS 2 0.1610 0.0890 - - - 0.1720 0.2220 0.1640 0.1520 0.1112 0.1223 0.1390 0.1835 0.1166
Dividend per Share 2 - - - - - - 0.0292 - - - - - - -
Announcement Date 16/11/21 16/05/22 18/07/22 18/10/22 15/11/22 16/05/23 15/08/23 15/11/23 07/05/24 - - - - -
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 129,825 137,913 146,194 - - 144,770 140,813 133,366
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 7.239 x 11.12 x 10.17 x - - 8.423 x 8.251 x 6.46 x
Free Cash Flow 1 -10,252 11,617 -2,522 - - -2,127 20,608 -
ROE (net income / shareholders' equity) 12% 6% 6% - - 5.65% 5.77% 5.56%
ROA (Net income/ Total Assets) 4.3% 2.28% 2% - - 2.97% 3.17% -
Assets 1 262,004 265,615 321,327 - - 249,078 248,278 -
Book Value Per Share 2 7.870 8.320 9.410 - - 10.20 10.90 11.90
Cash Flow per Share 2 0.3500 0.9800 0.2200 - - 0.8100 2.650 -
Capex 1 14,710 24,611 5,108 - - 11,401 22,090 5,387
Capex / Sales 34.29% 78.74% 17.24% - - 37.96% 69.81% 17.4%
Announcement Date 28/05/20 23/04/21 16/05/22 18/04/23 07/05/24 - - -
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Vista Land & Lifescapes, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
1.51 PHP
Average target price
1.913 PHP
Spread / Average Target
+26.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
VISTA LAND & LIFESCAPES, INC. Stock Vista Land & Lifescapes, Inc.
-10.12% 334M
VONOVIA SE Stock Vonovia SE
+5.05% 26.51B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-26.10% 11.73B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.89% 10.88B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-22.39% 7.98B
VINHOMES Stock Vinhomes
-6.83% 6.89B
VINGROUP Stock Vingroup
+3.92% 6.77B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+9.40% 6.95B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+9.95% 3.61B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-2.82% 3.8B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. VLL Stock
  4. Financials Vista Land & Lifescapes, Inc.
marketscreener.com**derivatives**en**/dynamic-chart/**Premium**Expert**Access**Annual**Monthly**As early as today, start finding the best investment opportunities!**#ffffff**/registration/member/**#004eff**#000000**Optimize my profits**1**