Valuation Ayala Land, Inc.

Equities

Market Closed - Philippines S.E. Other stock markets 12:29:51 05/06/2026 pm IST			5-day change	1st Jan Change
14.16 ^PHP	+1.14%		-2.88%	-36.93%

04/05	Ayala Land, Inc., Q1 2026 Earnings Call, Apr 30, 2026
04/05	Ayala Land Inc confirms co will scale back 2026 capex	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,39,226	4,54,490	5,14,758	3,85,173	3,23,133	2,02,606	-	-
Change	-	-15.71%	13.26%	-25.17%	-16.11%	-37.3%	-	-
Enterprise Value (EV) ¹	7,48,351	6,96,636	7,55,946	6,45,821	6,22,674	5,09,843	5,04,872	5,03,943
Change	-	-6.91%	8.51%	-14.57%	-3.58%	-18.12%	-0.97%	-0.18%
P/E ratio	44.2x	24.6x	21.1x	13.8x	8.31x	8.18x	7.03x	7.05x
PBR	2.34x	1.82x	1.88x	1.29x	0.99x	0.61x	0.57x	0.55x
PEG	-	0.5x	0.7x	0.8x	0.2x	-0.2x	0.4x	-21.4x
Capitalization / Revenue	5.24x	3.69x	3.54x	2.18x	1.85x	1.2x	1.12x	1.13x
EV / Revenue	7.27x	5.66x	5.2x	3.66x	3.57x	3.02x	2.79x	2.81x
EV / EBITDA	18.4x	14x	12.8x	9.58x	8.58x	7.25x	6.84x	6.97x
EV / EBIT	22.3x	17.3x	15.3x	11.3x	10.1x	8.58x	8.11x	8.43x
EV / FCF	-43.2x	110x	-8,027x	-206x	-46.5x	54.6x	87.5x	-94.3x
FCF Yield	-2.31%	0.91%	-0.01%	-0.49%	-2.15%	1.83%	1.14%	-1.06%
Dividend per Share ²	0.2718	0.28	0.38	0.4963	0.5816	0.6623	0.6077	0.6838
Rate of return	0.74%	0.91%	1.1%	1.89%	2.59%	4.68%	4.29%	4.83%
EPS ²	0.83	1.25	1.63	1.9	2.7	1.731	2.015	2.009
Distribution rate	32.7%	22.4%	23.3%	26.1%	21.5%	38.3%	30.2%	34%
Net sales ¹	1,02,946	1,23,051	1,45,501	1,76,533	1,74,452	1,68,787	1,81,253	1,79,112
EBITDA ¹	40,586	49,847	58,957	67,384	72,544	70,327	73,860	72,352
EBIT ¹	33,556	40,158	49,452	57,109	61,894	59,432	62,222	59,791
Net income ¹	12,228	18,617	24,508	28,233	39,121	27,382	29,775	29,506
Net Debt ¹	2,09,125	2,42,146	2,41,188	2,60,648	2,99,541	3,07,237	3,02,267	3,01,337
Reference price ²	36.70	30.80	34.45	26.20	22.45	14.16	14.16	14.16
Nbr of stocks (in thousands)	1,46,92,808	1,47,56,162	1,49,42,176	1,47,01,275	1,43,93,434	1,43,08,305	-	-
Announcement Date	01/03/22	06/03/23	20/02/24	28/02/25	20/02/26	-	-	-

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.($)
AYALA LAND, INC.	8.18x	3.02x	7.25x	4.68%	328.8Cr
SUN HUNG KAI PROPERTIES LIMITED	15.5x	4.8x	13.17x	3.23%	4.47TCr
CHINA RESOURCES LAND LIMITED	9.08x	1.53x	7.65x	3.92%	3.27TCr
MITSUBISHI ESTATE CO., LTD.	21.84x	4.31x	18.11x	1.16%	3TCr
EMAAR PROPERTIES	5.75x	0.68x	1.34x	8.82%	2.73TCr
MITSUI FUDOSAN CO., LTD.	15.08x	3.14x	15.5x	2.32%	2.54TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.81x	1.78x	15.16x	3.2%	2.18TCr
CK ASSET HOLDINGS LIMITED	9.45x	2.28x	7.84x	3.94%	2.06TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.4x	6.69x	18.97x	1.23%	2.05TCr
ALPHA DHABI HOLDING	14.43x	0.92x	6.09x	2.58%	2TCr
Average	12.65x	2.91x	11.11x	3.51%	2.46TCr
Weighted average by Cap.	13.27x	3.02x	11.52x	3.45%