Valuation Megaworld Corporation

Stocks

Market Closed - Philippines S.E. Other stock markets 02:50:00 2026-07-10 EDT			5-day change	1st Jan Change
2.100 ^PHP	-0.47%		0.00%	+0.96%

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	68,103	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	0.76%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	145,855	146,962	167,012
Change	-	-58.14%	121.07%	11.6%	-3.3%	-2.92%	0.76%	13.64%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.18x	2.97x	3.02x
PBR	0.52x	-	0.27x	0.27x	0.25x	0.24x	0.22x	0.21x
PEG	-	2.18x	0.1x	0.65x	0.35x	1.35x	0.41x	-1.8x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.84x	0.81x	0.81x
EV / Revenue	2.96x	1.06x	2x	2.05x	1.9x	1.8x	1.75x	2x
EV / EBITDA	6.43x	2.23x	5.13x	4.97x	4.46x	4.14x	3.96x	4.5x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	4.73x	4.51x	5.14x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-48.4x	19.1x	-227x
FCF Yield	3.39%	-	-5.31%	-2.2%	5.75%	-2.07%	5.23%	-0.44%
Dividend per Share ²	0.0615	-	0.07	0.08	0.09	0.103	0.1056	0.1184
Rate of return	1.95%	-	3.55%	3.9%	4.33%	4.91%	5.03%	5.64%
EPS ²	0.421	0.43	0.56	0.59	0.645	0.6602	0.708	0.6962
Distribution rate	14.6%	-	12.5%	13.6%	14%	15.6%	14.9%	17%
Net sales ¹	50,754	59,527	69,728	75,774	79,115	81,067	84,216	83,578
EBITDA ¹	23,396	28,205	27,113	31,247	33,720	35,235	37,091	37,140
EBIT ¹	19,928	24,925	23,363	27,592	30,012	30,810	32,559	32,520
Net income ¹	13,434	13,455	17,345	18,749	21,003	21,420	22,968	22,577
Net Debt ¹	50,089	-	77,780	88,622	82,652	77,752	78,859	98,909
Reference price ²	3.150	2.000	1.970	2.050	2.080	2.100	2.100	2.100
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	3/9/22	3/1/23	2/28/24	2/26/25	2/26/26	-	-	-

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	3.18x	1.8x	4.14x	4.91%	1.11B
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	43.62B
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	31.13B
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	29.27B
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	28.54B
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	25.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	21.51B
CK ASSET HOLDINGS LIMITED	8.77x	2.22x	7.12x	4.03%	20.29B
Average	11.42x	3.15x	10.43x	3.77%	25.08B
Weighted average by Cap.	12.89x	3.38x	11.36x	3.65%