Company Valuation: Megawide Construction Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 10,429 6,262 4,893 6,020 10,637 - -
Change - -39.96% - 23.05% 76.69% - -
Enterprise Value (EV) 1 54,085 6,262 4,893 6,020 28,581 25,334 10,637
Change - -88.42% - 23.05% 374.76% -11.36% -58.01%
P/E -12.3x 2.03x 48.6x 150x -65.9x 9.76x -
PBR 0.63x 0.32x - - 0.58x 0.57x -
PEG - -0x - -2.5x 0x -0x -
Capitalization / Revenue 0.67x 0.42x - - 0.5x 0.38x -
EV / Revenue 3.46x 0.42x - - 1.35x 0.9x -
EV / EBITDA 22.3x 1.31x - - 6.88x 4.58x -
EV / EBIT 56.5x 1.88x - - 9.36x 5.78x 2x
EV / FCF - - - - - 1,06,00,008x 35,40,952x
FCF Yield - - - - - 0% 0%
Dividend per Share 2 - - - - 0.1 0.3 -
Rate of return - - - - 1.9% 5.69% -
EPS 2 -0.42 1.53 0.05 0.02 -0.08 0.54 -
Distribution rate - - - - -125% 55.6% -
Net sales 1 15,644 14,842 - - 21,235 28,107 -
EBITDA 1 2,427 4,793 - - 4,155 5,527 -
EBIT 1 956.7 3,323 - - 3,055 4,384 5,320
Net income 1 -343 3,578 525.9 672.9 -164 1,091 -
Net Debt 1 43,655 - - - 17,944 14,697 -
Reference price 2 5.180 3.110 2.430 2.990 5.270 5.270 5.270
Nbr of stocks (in thousands) 20,13,410 20,13,410 20,13,410 20,13,410 20,18,410 - -
Announcement Date 12/05/22 08/05/23 02/05/25 08/05/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
51.98x2.5x23.47x0.07% 9.55TCr
12.14x1.03x5.7x4.8% 6.76TCr
25.58x1.96x19.83x1.14% 5.55TCr
26.12x3.2x17.76x0.25% 4.63TCr
52.95x4.14x25.95x1.78% 4.09TCr
26.55x0.66x10.87x2.34% 3.23TCr
20.54x1.44x13.31x0.23% 3.04TCr
5.32x0.34x6.69x5.3% 2.86TCr
21.89x0.41x6.53x2.79% 2.74TCr
Average 27.01x 1.74x 14.46x 2.08% 4.72TCr
Weighted average by Cap. 30.19x 1.93x 15.87x 1.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Megawide Construction Corporation

Historical PBR trend

Valuation ratios - PBR - Megawide Construction Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Megawide Construction Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Megawide Construction Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Megawide Construction Corporation
  1. Stock Market
  2. Stocks
  3. MWIDE Stock
  4. MWP7B Stock
  5. Valuation Megawide Construction Corporation