Company Valuation: Cityland Development Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,743 3,688 3,300 3,432 3,382 2,934
Change - -1.48% -10.53% 4.01% -1.45% -13.24%
Enterprise Value (EV) 1 1,894 2,529 2,661 2,871 2,065 1,548
Change - 33.51% 5.2% 7.9% -28.07% -25.03%
P/E 7.65x 6.33x 3.24x 3.89x 4.32x 4.54x
PBR 0.47x 0.43x 0.35x 0.34x 0.31x 0.26x
PEG - 0.3x 0x -0.3x -0.4x -0.3x
Capitalization / Revenue 2.34x 1.95x 1.06x 1.22x 1.46x 1.14x
EV / Revenue 1.18x 1.34x 0.85x 1.02x 0.89x 0.6x
EV / EBITDA 2.85x 3.12x 1.89x 2.66x 2.24x 1.89x
EV / EBIT 3.11x 3.35x 1.96x 2.8x 2.39x 2.02x
EV / FCF 13.5x -3.66x -18x -4.98x 3.26x 1.39x
FCF Yield 7.42% -27.3% -5.57% -20.1% 30.6% 71.8%
Dividend per Share 2 0.0197 0.0217 0.0288 0.0477 0.0375 0.178
Rate of return 2.62% 2.93% 4.34% 6.91% 5.51% 30.2%
EPS 2 0.0984 0.1171 0.2049 0.1773 0.1574 0.13
Distribution rate 20% 18.5% 14.1% 26.9% 23.8% 137%
Net sales 1 1,601 1,894 3,121 2,814 2,320 2,565
EBITDA 1 665.1 810.1 1,408 1,079 920.3 821
EBIT 1 609 754.1 1,355 1,025 865.8 767.7
Net income 1 489.6 585.1 1,030 882.6 783.1 658.7
Net Debt 1 -1,849 -1,159 -638.9 -561 -1,317 -1,386
Reference price 2 0.7526 0.7415 0.6634 0.6900 0.6800 0.5900
Nbr of stocks (in thousands) 4,973,598 4,973,736 4,973,597 4,973,668 4,973,668 4,973,668
Announcement Date 4/23/21 4/28/22 4/17/23 4/15/24 4/15/25 4/15/26
1PHP in Million2PHP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54.77M
62.72x - - - 66.39B
13.55x4.43x11.91x3.74% 39.4B
5.64x0.74x1.53x8.73% 27.58B
8.08x1.45x8.06x4.39% 27.04B
17.17x3.87x15.55x1.43% 26.47B
13.13x3.01x14.41x2.66% 24.08B
9.26x3.39x7.76x-.--% 21.5B
7.91x0.88x3.19x2.82% 20.03B
10.04x1.96x8.09x4.18% 20.25B
Average 16.39x 2.47x 8.81x 3.49% 27.28B
Weighted average by Cap. 23.48x 2.61x 9.12x 3.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cityland Development Corporation

Historical PBR trend

Valuation ratios - PBR - Cityland Development Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cityland Development Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cityland Development Corporation

  1. Stock Market
  2. Stocks
  3. CDC Stock
  4. Valuation Cityland Development Corporation