Valuation Megaworld Corporation

Stocks

Market Closed - Philippines S.E. 02:52:20 2026-08-20 EDT			5-day change	1st Jan Change
2.370 ^PHP	+1.28%		+2.16%	+13.94%

08-12	Megaworld Corporation announces Annual dividend, payable on September 09, 2026	CI
08-12	Megaworld Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	76,859	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	13.72%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	155,398	160,322	175,768
Change	-	-58.14%	121.07%	11.6%	-3.3%	3.43%	3.17%	9.63%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.59x	3.41x	3.4x
PBR	0.52x	-	0.27x	0.27x	0.25x	0.27x	0.25x	0.24x
PEG	-	2.18x	0.1x	0.65x	0.35x	1.53x	0.65x	20.73x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.95x	0.93x	0.92x
EV / Revenue	2.96x	1.06x	2x	2.05x	1.9x	1.92x	1.94x	2.1x
EV / EBITDA	6.43x	2.23x	5.13x	4.97x	4.46x	4.41x	4.36x	4.73x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	5.04x	4.99x	5.4x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-51.5x	-105x	-239x
FCF Yield	3.39%	-	-5.31%	-2.2%	5.75%	-1.94%	-0.95%	-0.42%
Dividend per Share ²	0.0615	-	0.07	0.08	0.09	0.1016	0.102	0.1184
Rate of return	1.95%	-	3.55%	3.9%	4.33%	4.29%	4.31%	5%
EPS ²	0.421	0.43	0.56	0.59	0.645	0.6602	0.695	0.6962
Distribution rate	14.6%	-	12.5%	13.6%	14%	15.4%	14.7%	17%
Net sales ¹	50,754	59,527	69,728	75,774	79,115	81,067	82,814	83,578
EBITDA ¹	23,396	28,205	27,113	31,247	33,720	35,235	36,742	37,140
EBIT ¹	19,928	24,925	23,363	27,592	30,012	30,810	32,107	32,520
Net income ¹	13,434	13,455	17,345	18,749	21,003	21,420	22,559	22,577
Net Debt ¹	50,089	-	77,780	88,622	82,652	78,539	83,463	98,909
Reference price ²	3.150	2.000	1.970	2.050	2.080	2.370	2.370	2.370
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEGAWORLD CORPORATION	3.59x	1.92x	4.41x	4.29%	1.25B
SUN HUNG KAI PROPERTIES LIMITED	16.63x	5.21x	14.02x	3.04%	47.38B
CHINA RESOURCES LAND LIMITED	9.3x	1.56x	8.16x	3.82%	32.18B
MITSUBISHI ESTATE CO., LTD.	18.25x	4.03x	16.32x	1.35%	27.9B
EMAAR PROPERTIES	5.48x	0.66x	1.38x	9.12%	26.37B
MITSUI FUDOSAN CO., LTD.	13.89x	3.09x	14.78x	2.52%	25.36B
CK ASSET HOLDINGS LIMITED	11.15x	2.12x	9.92x	3.98%	21.12B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.79x	1.69x	14.65x	3.5%	19.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.38x	6.55x	17.49x	1.59%	19.4B
Average	11.04x	2.77x	10.43x	3.6%	24.1B
Weighted average by Cap.	12.31x	3.03x	11.21x	3.55%