Valuation Megaworld Corporation

Stocks

Market Closed - Philippines S.E. Other stock markets 09:53:42 28/07/2026 +03			5-day change	1st Jan Change
2.120 ^PHP	+0.47%		-2.30%	+1.92%

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	68,751	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	1.72%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	147,291	152,215	167,660
Change	-	-58.14%	121.07%	11.6%	-3.3%	-1.96%	3.34%	10.15%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.21x	3.05x	3.05x
PBR	0.52x	-	0.27x	0.27x	0.25x	0.24x	0.22x	0.21x
PEG	-	2.18x	0.1x	0.65x	0.35x	1.36x	0.58x	18.6x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.85x	0.83x	0.82x
EV / Revenue	2.96x	1.06x	2x	2.05x	1.9x	1.82x	1.84x	2.01x
EV / EBITDA	6.43x	2.23x	5.13x	4.97x	4.46x	4.18x	4.14x	4.51x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	4.78x	4.74x	5.16x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-48.9x	-99.5x	-228x
FCF Yield	3.39%	-	-5.31%	-2.2%	5.75%	-2.05%	-1.01%	-0.44%
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%	4.79%	4.81%	5.58%
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	2.120	2.120	2.120
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 A	3/1/23 A	2/28/24 A	2/26/25 A	2/26/26 A	-	-	-

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	3.2x	1.81x	4.17x	4.82%	1.11B
SUN HUNG KAI PROPERTIES LIMITED	15.78x	4.97x	13.37x	3.21%	44.9B
MITSUBISHI ESTATE CO., LTD.	20.45x	4.21x	17.18x	1.22%	30.13B
CHINA RESOURCES LAND LIMITED	8.47x	1.48x	7.57x	4.16%	29.81B
EMAAR PROPERTIES	5.69x	0.63x	1.31x	8.85%	27.19B
MITSUI FUDOSAN CO., LTD.	14.69x	3.15x	15.08x	2.39%	26.11B
CK ASSET HOLDINGS LIMITED	9.19x	2.37x	7.3x	3.8%	21.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.17x	6.87x	18.36x	1.4%	21.34B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.27x	1.65x	14.29x	3.68%	18.7B
Average	11.43x	3.02x	10.96x	3.73%	24.55B
Weighted average by Cap.	12.82x	3.28x	11.74x	3.6%