Valuation Megaworld Corporation

Stocks

Market Closed - Philippines S.E. Other stock markets 02:58:38 2026-07-31 EDT			5-day change	1st Jan Change
2.220 ^PHP	+0.45%		+5.21%	+6.73%

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	71,994	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	6.52%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	150,534	155,458	170,903
Change	-	-58.14%	121.07%	11.6%	-3.3%	0.2%	3.27%	9.94%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.36x	3.19x	3.19x
PBR	0.52x	-	0.27x	0.27x	0.25x	0.25x	0.23x	0.22x
PEG	-	2.18x	0.1x	0.65x	0.35x	1.43x	0.6x	19.45x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.89x	0.87x	0.86x
EV / Revenue	2.96x	1.06x	2x	2.05x	1.9x	1.86x	1.88x	2.04x
EV / EBITDA	6.43x	2.23x	5.13x	4.97x	4.46x	4.27x	4.23x	4.6x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	4.89x	4.84x	5.26x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-49.9x	-102x	-232x
FCF Yield	3.39%	-	-5.31%	-2.2%	5.75%	-2%	-0.98%	-0.43%
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%	4.58%	4.6%	5.33%
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	2.220	2.220	2.220
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	3.36x	1.86x	4.27x	4.58%	1.18B
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
EMAAR PROPERTIES	5.54x	0.58x	1.2x	9.09%	26.47B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.35x	1.66x	14.35x	3.65%	18.86B
Average	10.90x	2.77x	10.09x	3.65%	24.01B
Weighted average by Cap.	12.22x	3.05x	10.94x	3.56%