Stock MEG MEGAWORLD CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Megaworld Corporation

Equities

MEG

PHY594811127

Real Estate Development & Operations

End-of-day quote Philippines S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1.78 PHP -0.56% Intraday chart for Megaworld Corporation +2.89% -9.64%
Apr. 25 Glass Lewis ESG Controversy Alert: Megaworld MT
Apr. 19 Megaworld Offloads PHP500 Million Worth of MREIT Shares MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 129,282 130,156 100,350 62,972 61,431 55,506 - -
Enterprise Value (EV) 1 182,812 176,353 150,439 62,972 139,211 125,554 138,298 125,274
P/E ratio 7.38 x 13.9 x 7.48 x 4.65 x 3.52 x 3.25 x 3.01 x 2.66 x
Yield 1.75% - 1.95% - 3.55% 4.87% 5.04% 5.38%
Capitalization / Revenue 2.09 x 2.99 x 1.98 x 1.06 x 0.88 x 0.8 x 0.75 x 0.65 x
EV / Revenue 2.95 x 4.05 x 2.96 x 1.06 x 2 x 1.81 x 1.86 x 1.47 x
EV / EBITDA 7.03 x 11.2 x 6.43 x 2.23 x 5.13 x 4.31 x 4.41 x 3.59 x
EV / FCF 14.5 x 14,773 x 29.5 x - -18.8 x -53.3 x -179 x 285 x
FCF Yield 6.91% 0.01% 3.39% - -5.31% -1.88% -0.56% 0.35%
Price to Book 0.71 x 0.69 x 0.52 x - 0.27 x 0.23 x 0.22 x 0.2 x
Nbr of stocks (in thousands) 32,239,946 31,900,873 31,857,071 31,486,072 31,183,252 31,183,252 - -
Reference price 2 4.010 4.080 3.150 2.000 1.970 1.780 1.780 1.780
Announcement Date 4/30/20 4/15/21 3/9/22 3/1/23 2/28/24 - - -
1PHP in Million2PHP
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 61,962 43,541 50,754 59,527 69,728 69,416 74,380 85,238
EBITDA 1 26,007 15,774 23,396 28,205 27,113 29,133 31,344 34,860
EBIT 1 23,288 12,670 19,928 24,925 23,363 25,483 27,451 30,806
Operating Margin 37.59% 29.1% 39.26% 41.87% 33.51% 36.71% 36.91% 36.14%
Earnings before Tax (EBT) 1 25,378 13,936 14,943 19,142 23,856 23,819 26,122 28,726
Net income 1 17,931 9,886 13,434 13,455 17,345 17,266 18,983 20,745
Net margin 28.94% 22.71% 26.47% 22.6% 24.88% 24.87% 25.52% 24.34%
EPS 2 0.5430 0.2940 0.4210 0.4300 0.5600 0.5482 0.5913 0.6684
Free Cash Flow 1 12,641 11.94 5,105 - -7,390 -2,357 -773.5 439
FCF margin 20.4% 0.03% 10.06% - -10.6% -3.4% -1.04% 0.52%
FCF Conversion (EBITDA) 48.61% 0.08% 21.82% - - - - 1.26%
FCF Conversion (Net income) 70.5% 0.12% 38% - - - - 2.12%
Dividend per Share 2 0.0700 - 0.0615 - 0.0700 0.0866 0.0898 0.0958
Announcement Date 4/30/20 4/15/21 3/9/22 3/1/23 2/28/24 - - -
1PHP in Million2PHP
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales - - - - - - - 9,662 9,979 21,127 - - - - -
EBITDA 1 6,252 6,438 - 6,939 5,890 7,482 7,919 7,310 6,704 7,521 6,762 7,325 6,480 7,607 7,336
EBIT 1 5,424 5,489 - 6,144 5,120 6,639 7,073 6,437 5,825 6,639 5,912 6,405 5,666 6,651 6,334
Operating Margin - - - - - - - 66.63% 58.37% 31.43% - - - - -
Earnings before Tax (EBT) 1 4,075 4,168 - 3,849 3,808 7,090 5,731 5,233 5,249 7,644 6,123 6,634 5,868 6,889 6,668
Net income 1 3,200 5,276 - 2,816 2,511 5,061 4,084 3,792 4,145 5,324 4,348 4,711 4,167 4,892 4,764
Net margin - - - - - - - 39.25% 41.53% 25.2% - - - - -
EPS 2 0.1000 0.1710 0.0970 0.0900 0.0800 0.1620 0.1320 0.1200 0.1340 0.1710 0.1347 0.1405 0.1318 0.1384 0.1414
Dividend per Share 2 - 0.0600 - - - - - - - 0.0700 - - - 0.0852 -
Announcement Date 11/10/21 3/9/22 5/16/22 8/9/22 11/14/22 3/1/23 5/10/23 8/10/23 11/9/23 2/28/24 - - - - -
1PHP in Million2PHP
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 53,530 46,197 50,089 - 77,780 70,048 82,792 69,768
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.058 x 2.929 x 2.141 x - 2.869 x 2.404 x 2.641 x 2.001 x
Free Cash Flow 1 12,641 11.9 5,105 - -7,390 -2,357 -774 439
ROE (net income / shareholders' equity) 9.42% 4.98% 6.5% - 6.58% 7.26% 7.52% 7.61%
ROA (Net income/ Total Assets) 5.52% 2.82% 2.77% - 3.38% 5% 4.55% 5.2%
Assets 1 324,845 350,567 484,999 - 512,571 345,328 417,199 398,949
Book Value Per Share 2 5.610 5.890 6.050 - 7.310 7.740 8.240 9.060
Cash Flow per Share 2 0.7300 0.6000 0.1800 - 0.1400 0.4000 0.5000 0.6000
Capex 1 10,741 7,162 7,575 - 11,592 11,370 15,986 17,333
Capex / Sales 17.33% 16.45% 14.92% - 16.62% 16.38% 21.49% 20.34%
Announcement Date 4/30/20 4/15/21 3/9/22 3/1/23 2/28/24 - - -
1PHP in Million2PHP
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Megaworld Corporation

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1.78 PHP
Average target price
2.81 PHP
Spread / Average Target
+57.87%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MEGAWORLD CORPORATION Stock Megaworld Corporation
-9.64% 961M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. MEG Stock
  4. Financials Megaworld Corporation