|
Market Closed -
Philippines S.E.
10:58:33 09/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 539.00 PHP | +1.70% |
|
+4.66% | +15.17% |
| 09-24 | Mynt's GCash Selling Shareholders Set to Cash Out Up to 74 Billion Pesos in Record Philippine IPO | MT |
| 09-24 | GCash Owner Mynt Seeks Up to PHP80.3 Billion in Philippine Landmark IPO | MT |
Company Valuation: Ayala Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 514,974 | 430,304 | 422,089 | 373,534 | 290,177 | 334,405 | - | - |
| Change | - | -16.44% | -1.91% | -11.5% | -22.32% | 15.24% | - | - |
| Enterprise Value (EV) 1 | 929,689 | 905,743 | 926,894 | 997,510 | 927,360 | 977,701 | 991,303 | 998,290 |
| Change | - | -2.58% | 2.34% | 7.62% | -7.03% | 5.43% | 1.39% | 0.7% |
| P/E | 19.6x | 16.5x | 11.6x | 9.26x | 4.94x | 6.5x | 5.73x | 4.89x |
| PBR | 1.42x | 1.26x | 1.14x | 0.92x | 0.72x | 0.6x | 0.55x | 0.5x |
| PEG | - | -17.5x | 0.3x | 0.9x | 0.1x | -0.5x | 0.4x | 0.3x |
| Capitalization / Revenue | 2.28x | 1.63x | 1.46x | 1.15x | 0.86x | 0.94x | 0.89x | 0.83x |
| EV / Revenue | 4.12x | 3.43x | 3.2x | 3.06x | 2.75x | 2.75x | 2.63x | 2.48x |
| EV / EBITDA | 25.6x | 26.4x | 22.1x | 18.8x | 14.7x | 12.2x | 11.7x | 11x |
| EV / EBIT | 47.9x | 48.6x | 33.8x | 27.7x | 20.5x | 16.8x | 15.9x | 14.9x |
| EV / FCF | -28.8x | -26.7x | -21.8x | -16.9x | -53x | 11.8x | 23.9x | 19.5x |
| FCF Yield | -3.47% | -3.75% | -4.6% | -5.92% | -1.89% | 8.51% | 4.18% | 5.12% |
| Dividend per Share 2 | 6.92 | 6.92 | 7.62 | 8.38 | 9.21 | 9.496 | 9.944 | 10.46 |
| Rate of return | 0.83% | 1% | 1.12% | 1.4% | 1.97% | 1.76% | 1.84% | 1.94% |
| EPS 2 | 42.42 | 42.02 | 58.64 | 64.69 | 94.72 | 82.96 | 94.1 | 110.2 |
| Distribution rate | 16.3% | 16.5% | 13% | 13% | 9.72% | 11.4% | 10.6% | 9.49% |
| Net sales 1 | 225,592 | 263,820 | 289,905 | 325,744 | 336,886 | 354,948 | 377,463 | 402,087 |
| EBITDA 1 | 36,248 | 34,297 | 41,907 | 53,160 | 63,253 | 79,852 | 84,556 | 90,619 |
| EBIT 1 | 19,396 | 18,625 | 27,426 | 35,968 | 45,311 | 58,278 | 62,198 | 67,032 |
| Net income 1 | 27,774 | 27,398 | 38,073 | 42,026 | 61,428 | 56,769 | 60,614 | 72,755 |
| Net Debt 1 | 414,715 | 475,439 | 504,805 | 623,976 | 637,182 | 643,296 | 656,898 | 663,885 |
| Reference price 2 | 831.00 | 695.00 | 681.00 | 599.00 | 468.00 | 539.00 | 539.00 | 539.00 |
| Nbr of stocks (in thousands) | 619,704 | 619,143 | 619,807 | 623,597 | 620,037 | 620,418 | - | - |
| Announcement Date | 11/03/22 | 10/03/23 | 13/03/24 | 13/03/25 | 13/03/26 | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.5x | 2.75x | 12.24x | 1.76% | 5.32B | |
| 60.96x | - | - | - | 65.33B | |
| 12.7x | 4.44x | 11.39x | 3.79% | 40.21B | |
| 8.31x | 1.44x | 8.03x | 4.26% | 27.66B | |
| 5.6x | 0.73x | 1.5x | 8.79% | 27.38B | |
| 17.12x | 3.86x | 15.52x | 1.43% | 26.33B | |
| 13.33x | 3.03x | 14.51x | 2.62% | 24.52B | |
| 8.85x | 3.13x | 7.29x | -.--% | 20.95B | |
| 10.03x | 1.96x | 8.09x | 4.19% | 20.16B | |
| 7.65x | 0.85x | 3.08x | 2.92% | 19.56B | |
| Average | 15.11x | 2.47x | 9.07x | 3.31% | 27.74B | |
| Weighted average by Cap. | 22.44x | 2.60x | 9.09x | 3.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AC Stock
- Valuation Ayala Corporation
Select your edition
All financial news and data tailored to specific country editions
