Valuation Vistamalls, Inc.

Stocks

Delayed Philippines S.E. Other stock markets 07:42:28 01/06/2026 +04			5-day change	1st Jan Change
1.020 ^PHP	-.--%		-.--%	-18.40%

12-29	Vistamalls says approved 2025 cash dividends 0.0433 pesos/share payable 05 Feb	RE
12-29	Vistamalls, Inc. announces Annual dividend, payable on February 05, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	47,691	35,726	31,345	23,930	20,307	13,650
Change	-	-25.09%	-12.26%	-23.66%	-15.14%	-32.78%
Enterprise Value (EV) ¹	83,239	42,248	39,730	29,280	28,605	21,594
Change	-	-49.24%	-5.96%	-26.3%	-2.3%	-24.51%
P/E	18.2x	13.1x	7.11x	2.86x	2.38x	1.98x
PBR	1.84x	1.36x	1.06x	0.66x	0.45x	0.27x
PEG	-	3.66x	0.1x	0x	1.14x	-0.1x
Capitalization / Revenue	6.42x	4.99x	3.4x	1.9x	1.48x	0.94x
EV / Revenue	11.2x	5.9x	4.32x	2.32x	2.09x	1.49x
EV / EBITDA	15.4x	7.55x	5.49x	2.68x	2.48x	1.73x
EV / EBIT	20.7x	9.93x	7.18x	3.03x	2.8x	1.92x
EV / FCF	19x	9.62x	8.3x	3.16x	8.89x	3.09x
FCF Yield	5.27%	10.4%	12.1%	31.6%	11.3%	32.4%
Dividend per Share ²	0.0156	0.0161	0.0262	0.0306	0.0365	0.0433
Rate of return	0.28%	0.38%	0.7%	1.08%	1.51%	2.67%
EPS ²	0.3117	0.3228	0.523	0.992	1.013	0.8196
Distribution rate	5%	4.99%	5.01%	3.08%	3.6%	5.28%
Net sales ¹	7,423	7,164	9,207	12,622	13,694	14,487
EBITDA ¹	5,395	5,599	7,239	10,929	11,533	12,483
EBIT ¹	4,030	4,254	5,537	9,673	10,234	11,255
Net income ¹	2,626	2,720	4,407	8,362	8,533	6,906
Net Debt ¹	35,548	6,522	8,385	5,350	8,299	7,943
Reference price ²	5.660	4.240	3.720	2.840	2.410	1.620
Nbr of stocks (in thousands)	8,425,981	8,425,981	8,425,981	8,425,981	8,425,981	8,425,981
Announcement Date	19/06/20	10/05/21	23/05/22	03/05/23	29/04/24	02/06/25

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.($)
VISTAMALLS, INC.	-	-	-	-	141M
SUN HUNG KAI PROPERTIES LIMITED	15.16x	4.81x	12.94x	3.34%	43.1B
CHINA RESOURCES LAND LIMITED	8.65x	1.5x	7.83x	4.11%	29.9B
MITSUBISHI ESTATE CO., LTD.	18.41x	4.03x	16.47x	1.34%	28.14B
EMAAR PROPERTIES	6.36x	0.35x	0.73x	8.93%	26.95B
MITSUI FUDOSAN CO., LTD.	13.66x	3.05x	14.7x	2.59%	24.8B
ALPHA DHABI HOLDING	8.29x	0.92x	3.34x	2.7%	21.2B
CK ASSET HOLDINGS LIMITED	8.92x	2.3x	7.07x	3.91%	21.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.7x	6.59x	17.66x	1.55%	19.85B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.1x	1.64x	14.18x	3.74%	18.4B
Average	11.47x	2.80x	10.55x	3.58%	23.35B
Weighted average by Cap.	11.83x	2.91x	10.59x	3.64%