Company Valuation: Megawide Construction Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 15,986 10,429 6,262 6,201 4,893 6,020
Change - -34.76% -39.96% -0.96% -21.1% 23.05%
Enterprise Value (EV) 1 54,803 54,140 26,046 39,688 34,114 32,549
Change - -1.21% -51.89% 52.38% -14.04% -4.59%
P/E Ratio -23.8x -12.3x 2.03x -48.9x 51.3x 188x
PBR 0.93x 0.64x 0.32x 0.38x 0.3x 0.32x
PEG - -0.5x -0x 0x -0x -2.8x
Capitalization / Revenue 1.24x 0.67x 0.42x 0.33x 0.22x 0.34x
EV / Revenue 4.24x 3.46x 1.75x 2.13x 1.54x 1.84x
EV / EBITDA 23.4x 24.1x 77.5x 18.7x 10.9x 10.4x
EV / EBIT 55.2x 56.6x -25.8x 48.1x 21.4x 14.1x
EV / FCF -39.7x -14x -2.89x -6.1x 8.82x -182x
FCF Yield -2.52% -7.14% -34.6% -16.4% 11.3% -0.55%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3335 -0.4215 1.534 -0.063 0.0473 0.0159
Distribution rate - - - - - -
Net sales 1 12,923 15,644 14,842 18,638 22,085 17,680
EBITDA 1 2,343 2,251 336.1 2,120 3,127 3,121
EBIT 1 992 956.7 -1,011 825 1,594 2,305
Net income 1 -398.1 -343 3,578 283.5 525.9 672.9
Net Debt 1 38,816 43,710 19,784 33,486 29,221 26,528
Reference price 2 7.940 5.180 3.110 3.080 2.430 2.990
Nbr of stocks (in thousands) 2,013,410 2,013,410 2,013,410 2,013,410 2,013,410 2,013,410
Announcement Date 4/27/21 5/12/22 5/8/23 4/22/24 5/2/25 5/8/26
1PHP in Million2PHP
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
67.22x2.9x28.36x0.07% 97.68B
13.55x1.12x6.16x4.33% 78.19B
39.85x4.94x27.46x0.17% 60.43B
25.93x1.97x19.07x1.18% 56.56B
54.73x4.61x29.53x1.54% 46.68B
33.77x0.8x13.23x1.87% 40.18B
26.6x1.72x16.62x0.18% 34.52B
4.86x0.3x6.33x5.84% 28.91B
15.32x0.41x4.52x4.4% 21.77B
Average 31.32x 2.09x 16.81x 2.18% 51.66B
Weighted average by Cap. 36.15x 2.38x 18.83x 1.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. MWIDE Stock
  4. MWP5 Stock
  5. Valuation Megawide Construction Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!