Valuation Megaworld Corporation

Stocks

Market Closed - Philippines S.E. Other stock markets 10:58:08 22/07/2026 +04			5-day change	1st Jan Change
2.160 ^PHP	+0.93%		+1.89%	+3.85%

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	70,049	-	-
Change	-	-37.25%	-2.45%	8.65%	1.27%	3.64%	-	-
Enterprise Value (EV) ¹	150,439	62,972	139,211	155,366	150,240	148,588	153,512	168,957
Change	-	-58.14%	121.07%	11.6%	-3.3%	-1.1%	3.31%	10.06%
P/E	7.48x	4.65x	3.52x	3.47x	3.22x	3.27x	3.11x	3.1x
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	18.9x
Capitalization / Revenue	1.98x	1.06x	0.88x	0.88x	0.85x	0.86x	0.85x	0.84x
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	4.22x	4.18x	4.55x
EV / EBIT	7.55x	2.53x	5.96x	5.63x	5.01x	4.82x	4.78x	5.2x
EV / FCF	29.5x	-	-18.8x	-45.5x	17.4x	-49.3x	-100x	-230x
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%	4.7%	4.72%	5.48%
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	2.160	2.160	2.160
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MEGAWORLD CORPORATION	3.24x	1.82x	4.2x	4.75%	1.12B
SUN HUNG KAI PROPERTIES LIMITED	16.01x	5.03x	13.53x	3.17%	45.57B
CHINA RESOURCES LAND LIMITED	8.68x	1.49x	7.69x	4.08%	30.48B
MITSUBISHI ESTATE CO., LTD.	21.3x	4.32x	17.71x	1.18%	31.4B
EMAAR PROPERTIES	5.61x	0.61x	1.25x	8.98%	26.81B
MITSUI FUDOSAN CO., LTD.	14.56x	3.13x	15.02x	2.41%	26B
CK ASSET HOLDINGS LIMITED	8.91x	2.42x	7.8x	4.06%	21.34B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.46x	6.9x	18.51x	1.38%	21.79B
Average	11.72x	3.22x	10.71x	3.75%	25.56B
Weighted average by Cap.	13.31x	3.48x	11.76x	3.57%