Valuation SM Prime Holdings, Inc.

Stocks

Market Closed - Philippines S.E. Other stock markets 12:29:39 17/07/2026 pm IST			5-day change	1st Jan Change
19.08 ^PHP	+3.14%		+4.61%	-16.13%

19/06	SM Prime Holdings Adds PEZA-Accredited Office Space With North Tower 3 In Quezon City	CI
03/06	SM Prime Defers Bond Issue Worth Up to PHP12 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,78,232	10,24,403	9,49,362	7,26,313	6,55,675	5,46,457	-	-
Change	-	4.72%	-7.33%	-23.49%	-9.73%	-16.66%	-	-
Enterprise Value (EV) ¹	12,52,175	13,34,740	12,84,203	10,84,987	10,50,784	9,74,791	9,97,749	10,29,203
Change	-	6.59%	-3.79%	-15.51%	-3.15%	-7.23%	2.36%	3.15%
P/E	44.9x	34x	23.7x	15.9x	13.4x	11.6x	11.1x	10.7x
PBR	2.94x	2.82x	2.4x	1.68x	1.41x	1.1x	1.03x	0.96x
PEG	-	0.9x	0.7x	1.1x	1.87x	-4.33x	2.59x	2.73x
Capitalization / Revenue	11.9x	9.68x	7.41x	5.17x	4.65x	3.74x	3.58x	3.47x
EV / Revenue	15.2x	12.6x	10x	7.73x	7.45x	6.68x	6.53x	6.53x
EV / EBITDA	29x	21.8x	17.3x	13.2x	12.2x	11x	10.7x	10.7x
EV / EBIT	38.6x	27.1x	21x	15.9x	14.6x	13.4x	13x	13x
EV / FCF	-142x	-331x	-591x	-445x	-606x	107x	21.4x	23.8x
FCF Yield	-0.7%	-0.3%	-0.17%	-0.22%	-0.17%	0.93%	4.67%	4.2%
Dividend per Share ²	0.082	0.097	0.237	0.346	0.48	0.457	0.4702	0.4581
Rate of return	0.24%	0.27%	0.72%	1.38%	2.11%	2.4%	2.46%	2.4%
EPS ²	0.755	1.043	1.387	1.581	1.694	1.649	1.719	1.787
Distribution rate	10.9%	9.3%	17.1%	21.9%	28.3%	27.7%	27.3%	25.6%
Net sales ¹	82,315	1,05,786	1,28,098	1,40,391	1,41,107	1,46,009	1,52,800	1,57,669
EBITDA ¹	43,107	61,088	74,083	82,167	86,388	88,986	93,633	95,882
EBIT ¹	32,415	49,243	61,279	68,037	71,731	72,510	76,585	79,084
Net income ¹	21,787	30,100	40,011	45,632	48,848	47,939	50,266	52,229
Net Debt ¹	2,73,942	3,10,337	3,34,841	3,58,674	3,95,109	4,28,333	4,51,291	4,82,745
Reference price ²	33.90	35.50	32.90	25.15	22.75	19.08	19.08	19.08
Nbr of stocks (in thousands)	2,88,56,412	2,88,56,412	2,88,56,000	2,88,79,232	2,88,20,859	2,86,40,324	-	-
Announcement Date	01/03/22	01/03/23	29/02/24	03/03/25	16/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SM PRIME HOLDINGS, INC.	11.57x	6.68x	10.95x	2.4%	886.53Cr
SUN HUNG KAI PROPERTIES LIMITED	15.83x	4.98x	13.41x	3.2%	4.51TCr
CHINA RESOURCES LAND LIMITED	8.7x	1.49x	7.68x	4.07%	3.07TCr
MITSUBISHI ESTATE CO., LTD.	20.6x	4.23x	17.36x	1.22%	3.05TCr
EMAAR PROPERTIES	5.57x	0.61x	1.26x	8.96%	2.69TCr
MITSUI FUDOSAN CO., LTD.	14.22x	3.1x	14.85x	2.47%	2.55TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.33x	1.41%	2.14TCr
CK ASSET HOLDINGS LIMITED	8.95x	2.31x	7.1x	4.07%	2.11TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.17x	1.64x	14.26x	3.72%	1.87TCr
Average	12.31x	3.54x	11.69x	3.5%	2.54TCr
Weighted average by Cap.	12.80x	3.41x	11.75x	3.57%