Valuation Ayala Corporation OTC Markets

Stocks

Market Closed - OTC Markets 13:17:09 2026-09-15 EDT			5-day change	1st Jan Change
8.000 ^USD	-1.23%		-1.23%	+1.01%

09-18	GCash owner Mynt gets Philippine bourse operator's nod for up to $1.47 billion IPO	RE
09-18	Ant International-Backed Fintech Unicorn Gets Regulatory Nod for Philippines's Largest-Ever IPO	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	514,974	430,304	422,089	373,534	290,177	314,552	-	-
Change	-	-16.44%	-1.91%	-11.5%	-22.32%	8.4%	-	-
Enterprise Value (EV) ¹	929,689	905,743	926,894	997,510	927,360	957,779	971,307	978,212
Change	-	-2.58%	2.34%	7.62%	-7.03%	3.28%	1.41%	0.71%
P/E	19.6x	16.5x	11.6x	9.26x	4.94x	6.33x	5.39x	4.6x
PBR	1.42x	1.26x	1.14x	0.92x	0.72x	0.57x	0.52x	0.47x
PEG	-	-17.5x	0.3x	0.9x	0.1x	-0.4x	0.3x	0.3x
Capitalization / Revenue	2.28x	1.63x	1.46x	1.15x	0.86x	0.89x	0.81x	0.74x
EV / Revenue	4.12x	3.43x	3.2x	3.06x	2.75x	2.7x	2.49x	2.3x
EV / EBITDA	25.6x	26.4x	22.1x	18.8x	14.7x	12x	11.5x	10.8x
EV / EBIT	47.9x	48.6x	33.8x	27.7x	20.5x	16.4x	15.6x	14.6x
EV / FCF	-28.8x	-26.7x	-21.8x	-16.9x	-53x	7.1x	23.4x	19.1x
FCF Yield	-3.47%	-3.75%	-4.6%	-5.92%	-1.89%	14.1%	4.27%	5.23%
Dividend per Share ²	6.92	6.92	7.62	8.38	9.21	9.962	10.48	11.27
Rate of return	0.83%	1%	1.12%	1.4%	1.97%	1.96%	2.07%	2.22%
EPS ²	42.42	42.02	58.64	64.69	94.72	80.07	94.1	110.2
Distribution rate	16.3%	16.5%	13%	13%	9.72%	12.4%	11.1%	10.2%
Net sales ¹	225,592	263,820	289,905	325,744	336,886	354,948	389,736	426,174
EBITDA ¹	36,248	34,297	41,907	53,160	63,253	79,852	84,556	90,619
EBIT ¹	19,396	18,625	27,426	35,968	45,311	58,278	62,198	67,032
Net income ¹	27,774	27,398	38,073	42,026	61,428	59,077	60,614	72,755
Net Debt ¹	414,715	475,439	504,805	623,976	637,182	643,228	656,756	663,660
Reference price ²	831.00	695.00	681.00	599.00	468.00	507.00	507.00	507.00
Nbr of stocks (in thousands)	619,704	619,143	619,807	623,597	620,037	620,418	-	-
Announcement Date	3/11/22	3/10/23	3/13/24	3/13/25	3/13/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	14.30x	4.11x	12.86x	3.59%	25.06B
Weighted average by Cap.	13.70x	3.83x	12.19x	3.71%