|
Market Closed -
Philippines S.E.
12:27:30 07/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2.170 PHP | +0.46% |
|
+0.46% | +4.33% |
| 21/09 | Megaworld Corporation(PSE:MEG) dropped from FTSE All-World Index | CI |
| 01/09 | Megaworld Corporation Announces Board and Committee Changes, Effective September 1, 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 | 70,373 | - | - |
| Change | - | -37.25% | -2.45% | 8.65% | 1.27% | 4.12% | - | - |
| Enterprise Value (EV) 1 | 1,50,439 | 62,972 | 1,39,211 | 1,55,366 | 1,50,240 | 1,42,136 | 1,51,426 | 1,45,873 |
| Change | - | -58.14% | 121.07% | 11.6% | -3.3% | -5.39% | 6.54% | -3.67% |
| P/E | 7.48x | 4.65x | 3.52x | 3.47x | 3.22x | 3.18x | 3.09x | 3.02x |
| PBR | 0.52x | - | 0.27x | 0.27x | 0.25x | 0.24x | 0.23x | 0.22x |
| PEG | - | 2.18x | 0.1x | 0.65x | 0.35x | 0.53x | 1.18x | 1.3x |
| Capitalization / Revenue | 1.98x | 1.06x | 0.88x | 0.88x | 0.85x | 0.91x | 0.88x | 0.9x |
| EV / Revenue | 2.96x | 1.06x | 2x | 2.05x | 1.9x | 1.84x | 1.89x | 1.87x |
| EV / EBITDA | 6.43x | 2.23x | 5.13x | 4.97x | 4.46x | 4.01x | 4.07x | 3.92x |
| EV / EBIT | 7.55x | 2.53x | 5.96x | 5.63x | 5.01x | 4.58x | 4.64x | 4.49x |
| EV / FCF | 29.5x | - | -18.8x | -45.5x | 17.4x | 37.3x | 28.5x | 10.3x |
| FCF Yield | 3.39% | - | -5.31% | -2.2% | 5.75% | 2.68% | 3.51% | 9.7% |
| Dividend per Share 2 | 0.0615 | - | 0.07 | 0.08 | 0.09 | 0.1112 | 0.1155 | 0.1246 |
| Rate of return | 1.95% | - | 3.55% | 3.9% | 4.33% | 5.12% | 5.32% | 5.74% |
| EPS 2 | 0.421 | 0.43 | 0.56 | 0.59 | 0.645 | 0.6834 | 0.7012 | 0.7174 |
| Distribution rate | 14.6% | - | 12.5% | 13.6% | 14% | 16.3% | 16.5% | 17.4% |
| Net sales 1 | 50,754 | 59,527 | 69,728 | 75,774 | 79,115 | 77,452 | 80,314 | 78,124 |
| EBITDA 1 | 23,396 | 28,205 | 27,113 | 31,247 | 33,720 | 35,453 | 37,248 | 37,197 |
| EBIT 1 | 19,928 | 24,925 | 23,363 | 27,592 | 30,012 | 31,059 | 32,611 | 32,467 |
| Net income 1 | 13,434 | 13,455 | 17,345 | 18,749 | 21,003 | 22,267 | 22,931 | 22,959 |
| Net Debt 1 | 50,089 | - | 77,780 | 88,622 | 82,652 | 71,764 | 81,053 | 75,500 |
| Reference price 2 | 3.150 | 2.000 | 1.970 | 2.050 | 2.080 | 2.170 | 2.170 | 2.170 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 3.16x | 1.83x | 4x | 5.15% | 111.61Cr | |
| 62.72x | - | - | - | 6.69TCr | |
| 5.64x | 0.74x | 1.53x | 8.73% | 2.76TCr | |
| 17.17x | 3.87x | 15.55x | 1.43% | 2.65TCr | |
| 13.13x | 3.01x | 14.41x | 2.66% | 2.42TCr | |
| 9.26x | 3.39x | 7.76x | -.--% | 2.18TCr | |
| 7.91x | 0.88x | 3.19x | 2.82% | 2.02TCr | |
| 12.51x | 6.28x | 16.51x | 1.74% | 1.79TCr | |
| 7.77x | 1.88x | 5.74x | 2.65% | 1.76TCr | |
| 33.01x | 15.34x | 53.06x | 1.3% | 1.71TCr | |
| Average | 17.23x | 4.14x | 13.53x | 2.94% | 2.41TCr | |
| Weighted average by Cap. | 26.63x | 4.01x | 13.47x | 2.91% |
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
