|
Market Closed -
Philippines S.E.
12:28:28 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2.250 PHP | +0.90% |
|
+2.74% | +8.17% |
| 26/08 | Megaworld Corporation Accelerates Hospitality Expansion, Targets Nearly 12,000 Rooms | CI |
| 13/08 | Megaworld Corporation announces Annual dividend, payable on September 09, 2026 | CI |
Company Valuation: Megaworld Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,00,350 | 62,972 | 61,431 | 66,744 | 67,589 | 72,967 | - | - |
| Change | - | -37.25% | -2.45% | 8.65% | 1.27% | 7.96% | - | - |
| Enterprise Value (EV) 1 | 1,50,439 | 62,972 | 1,39,211 | 1,55,366 | 1,50,240 | 1,30,156 | 1,53,632 | 1,53,097 |
| Change | - | -58.14% | 121.07% | 11.6% | -3.3% | -13.37% | 18.04% | -0.35% |
| P/E | 7.48x | 4.65x | 3.52x | 3.47x | 3.22x | 3.47x | 3.34x | 3.23x |
| PBR | 0.52x | - | 0.27x | 0.27x | 0.25x | 0.25x | 0.24x | 0.22x |
| PEG | - | 2.18x | 0.1x | 0.65x | 0.35x | 5.78x | 0.86x | 0.98x |
| Capitalization / Revenue | 1.98x | 1.06x | 0.88x | 0.88x | 0.85x | 1.25x | 0.94x | 0.97x |
| EV / Revenue | 2.96x | 1.06x | 2x | 2.05x | 1.9x | 2.22x | 1.98x | 2.03x |
| EV / EBITDA | 6.43x | 2.23x | 5.13x | 4.97x | 4.46x | 3.62x | 4.2x | 4.16x |
| EV / EBIT | 7.55x | 2.53x | 5.96x | 5.63x | 5.01x | 4.16x | 4.82x | 4.77x |
| EV / FCF | 29.5x | - | -18.8x | -45.5x | 17.4x | -43.2x | -100x | -208x |
| FCF Yield | 3.39% | - | -5.31% | -2.2% | 5.75% | -2.32% | -1% | -0.48% |
| Dividend per Share 2 | 0.0615 | - | 0.07 | 0.08 | 0.09 | 0.1165 | 0.1097 | 0.1228 |
| Rate of return | 1.95% | - | 3.55% | 3.9% | 4.33% | 5.18% | 4.88% | 5.46% |
| EPS 2 | 0.421 | 0.43 | 0.56 | 0.59 | 0.645 | 0.6489 | 0.674 | 0.6962 |
| Distribution rate | 14.6% | - | 12.5% | 13.6% | 14% | 18% | 16.3% | 17.6% |
| Net sales 1 | 50,754 | 59,527 | 69,728 | 75,774 | 79,115 | 58,575 | 77,717 | 75,387 |
| EBITDA 1 | 23,396 | 28,205 | 27,113 | 31,247 | 33,720 | 35,947 | 36,545 | 36,809 |
| EBIT 1 | 19,928 | 24,925 | 23,363 | 27,592 | 30,012 | 31,288 | 31,859 | 32,065 |
| Net income 1 | 13,434 | 13,455 | 17,345 | 18,749 | 21,003 | 22,458 | 22,316 | 22,317 |
| Net Debt 1 | 50,089 | - | 77,780 | 88,622 | 82,652 | 57,189 | 80,665 | 80,129 |
| Reference price 2 | 3.150 | 2.000 | 1.970 | 2.050 | 2.080 | 2.250 | 2.250 | 2.250 |
| Nbr of stocks (in thousands) | 3,18,57,071 | 3,14,86,072 | 3,11,83,252 | 3,25,58,252 | 3,24,94,616 | 3,24,29,883 | - | - |
| Announcement Date | 09/03/22 | 01/03/23 | 28/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1PHP in Million2PHP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 3.47x | 2.22x | 3.62x | 5.18% | 116.51Cr | |
| 15.51x | 4.92x | 13.25x | 3.27% | 4.42TCr | |
| 18.25x | 4x | 16.07x | 1.34% | 2.85TCr | |
| 8.37x | 1.53x | 7.99x | 4.29% | 2.77TCr | |
| 14.38x | 3.1x | 14.83x | 2.51% | 2.6TCr | |
| 5.5x | 0.66x | 1.4x | 9.09% | 2.65TCr | |
| 10.51x | 2.12x | 9.04x | 4% | 2.11TCr | |
| 7.81x | 0.86x | 3.15x | 2.86% | 2TCr | |
| 13.23x | 6.43x | 16.91x | 1.65% | 1.92TCr | |
| 10.05x | 1.48x | 12.38x | 3.81% | 1.84TCr | |
| Average | 10.71x | 2.73x | 9.86x | 3.8% | 2.33TCr | |
| Weighted average by Cap. | 11.93x | 2.95x | 10.73x | 3.68% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MEG Stock
- Valuation Megaworld Corporation
Select your edition
All financial news and data tailored to specific country editions
