Valuation Ayala Land, Inc.

Equities

ALI

PHY0488F1004

Real Estate Development & Operations

Delayed Philippines S.E. Other stock markets 12:14:30 13/02/2026 pm IST			5-day change	1st Jan Change
20.70 ^PHP	-2.82%		-2.58%	-7.57%

21/01	Ayala Land, Inc., Q1 2025 Earnings Call, May 06, 2025
20/01	Ayala Land, Inc. - Shareholder/Analyst Call

Company Valuation: Ayala Land, Inc.

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,02,473	5,39,226	4,54,490	5,14,758	3,85,173	3,05,441	3,05,441	-
Change	-	-10.5%	-15.71%	13.26%	-25.17%	-20.7%	0%	-
Enterprise Value (EV) ¹	7,97,387	7,48,351	6,96,636	7,55,946	6,45,821	5,84,442	5,94,914	6,02,256
Change	-	-6.15%	-6.91%	8.51%	-14.57%	-9.5%	1.79%	1.23%
P/E ratio	69.3x	44.2x	24.6x	21.1x	13.8x	10.5x	9.8x	8.69x
PBR	2.71x	2.34x	1.82x	1.88x	1.29x	0.98x	0.92x	0.86x
PEG	-	1.1x	0.5x	0.7x	0.8x	1.62x	1.32x	0.7x
Capitalization / Revenue	6.37x	5.24x	3.69x	3.54x	2.18x	1.78x	1.69x	1.59x
EV / Revenue	8.43x	7.27x	5.66x	5.2x	3.66x	3.41x	3.29x	3.13x
EV / EBITDA	21.3x	18.4x	14x	12.8x	9.58x	8.29x	7.96x	7.56x
EV / EBIT	28.7x	22.3x	17.3x	15.3x	11.3x	9.77x	9.39x	8.82x
EV / FCF	-37.7x	-43.2x	110x	-8,027x	-206x	-101x	-231x	-1,164x
FCF Yield	-2.65%	-2.31%	0.91%	-0.01%	-0.49%	-0.99%	-0.43%	-0.09%
Dividend per Share ²	0.27	0.2718	0.28	0.38	0.4963	0.5697	0.6353	0.7258
Rate of return	0.66%	0.74%	0.91%	1.1%	1.89%	2.67%	2.98%	3.41%
EPS ²	0.59	0.83	1.25	1.63	1.9	2.023	2.173	2.451
Distribution rate	45.8%	32.7%	22.4%	23.3%	26.1%	28.2%	29.2%	29.6%
Net sales ¹	94,568	1,02,946	1,23,051	1,45,501	1,76,533	1,71,228	1,80,872	1,92,705
EBITDA ¹	37,372	40,586	49,847	58,957	67,384	70,533	74,774	79,635
EBIT ¹	27,799	33,556	40,158	49,452	57,109	59,839	63,330	68,258
Net income ¹	8,727	12,228	18,617	24,508	28,233	29,666	31,641	35,405
Net Debt ¹	1,94,914	2,09,125	2,42,146	2,41,188	2,60,648	2,79,001	2,89,473	2,96,815
Reference price ²	40.90	36.70	30.80	34.45	26.20	21.30	21.30	21.30
Nbr of stocks (in thousands)	1,47,30,396	1,46,92,808	1,47,56,162	1,49,42,176	1,47,01,275	1,43,39,932	1,43,39,932	-
Announcement Date	24/02/21	01/03/22	06/03/23	20/02/24	28/02/25	-	-	-

¹PHP in Million²PHP

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
AYALA LAND, INC.	10.53x	3.41x	8.29x	2.67%	525.9Cr
SUN HUNG KAI PROPERTIES LIMITED	17.06x	5.35x	14.73x	2.81%	4.95TCr
EMAAR PROPERTIES	9.05x	1.9x	3.81x	6.26%	3.92TCr
MITSUBISHI ESTATE CO., LTD.	29.05x	5.15x	21.27x	0.93%	4TCr
MITSUI FUDOSAN CO., LTD.	21.67x	3.83x	18.87x	1.61%	3.85TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	22.32x	8.1x	22.93x	0.84%	3.12TCr
CHINA RESOURCES LAND LIMITED	8.3x	1.26x	7.01x	4.23%	2.9TCr
ALPHA DHABI HOLDING	18.29x	1.16x	7.7x	2.04%	2.54TCr
ALDAR PROPERTIES	9.72x	2.3x	7.11x	2.04%	2.46TCr
Average	16.22x	3.61x	12.41x	2.6%	3.14TCr
Weighted average by Cap.	17.30x	3.84x	13.40x	2.65%