Valuation Megaworld Corporation

Stocks

Market Closed - Philippines S.E. Other stock markets 10:59:42 17/07/2026 +04			5-day change	1st Jan Change
2.150 ^PHP	+1.42%		+2.38%	+3.37%

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	69,724	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	3.16%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	148,264	153,187	168,633
Change	-	-58.14%	121.07%	11.6%	-3.3%	-1.32%	3.32%	10.08%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.26x	3.09x	3.09x
PBR	0.52x	-	0.27x	0.27x	0.25x	0.24x	0.23x	0.22x
PEG	-	2.18x	0.1x	0.65x	0.35x	1.39x	0.59x	18.84x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.86x	0.84x	0.83x
EV / Revenue	2.96x	1.06x	2x	2.05x	1.9x	1.83x	1.85x	2.02x
EV / EBITDA	6.43x	2.23x	5.13x	4.97x	4.46x	4.21x	4.17x	4.54x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	4.81x	4.77x	5.19x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-49.2x	-100x	-229x
FCF Yield	3.39%	-	-5.31%	-2.2%	5.75%	-2.03%	-1%	-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%	4.73%	4.75%	5.51%
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	2.150	2.150	2.150
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	09/03/22	01/03/23	28/02/24	26/02/25	26/02/26	-	-	-

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	3.26x	1.83x	4.21x	4.73%	1.13B
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	45.06B
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	30.67B
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	30.47B
EMAAR PROPERTIES	5.57x	0.61x	1.26x	8.96%	26.85B
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	25.48B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	21.41B
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	21.11B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	18.66B
Average	11.38x	3.00x	10.94x	3.76%	24.54B
Weighted average by Cap.	12.80x	3.27x	11.75x	3.63%