Valuation MacroAsia Corporation

Stocks

Market Closed - Philippines S.E. Other stock markets 04:53:04 28/07/26 pm AEST			5-day change	1st Jan Change
3.780 ^PHP	-1.56%		-1.82%	-12.90%

16/06	MacroAsia Corporation Announces Expansion Of Philippine Operations With New Base Maintenance Facility At Clark International Airport	CI
13/05	Macroasia Corp says Lufthansa Technik Philippines signed a lease contract with new Naia Infra Corp	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,847	10,287	8,207	7,148	-	-
Change	-	31.08%	-20.22%	-12.9%	-	-
Enterprise Value (EV) ¹	7,847	9,434	8,270	7,189	7,192	7,129
Change	-	20.22%	-12.34%	-13.06%	0.04%	-0.88%
P/E	9.24x	9.22x	5.71x	9x	7.88x	6.35x
PBR	-	1.46x	0.97x	0.74x	0.69x	0.65x
PEG	-	0.3x	0.2x	-0.2x	0.6x	0.3x
Capitalization / Revenue	-	1.09x	0.82x	0.64x	0.6x	0.56x
EV / Revenue	-	1x	0.83x	0.65x	0.6x	0.56x
EV / EBITDA	-	4.64x	11x	11.8x	12x	10.4x
EV / EBIT	-	5.64x	24.2x	46x	57.1x	38.4x
EV / FCF	-	24.3x	-13.7x	-11.7x	-24.4x	37.5x
FCF Yield	-	4.12%	-7.32%	-8.56%	-4.09%	2.67%
Dividend per Share ²	-	0.11	-	0.2	0.21	0.23
Rate of return	-	2.02%	-	5.29%	5.56%	6.08%
EPS ²	0.449	0.59	0.76	0.42	0.48	0.595
Distribution rate	-	18.6%	-	47.6%	43.8%	38.7%
Net sales ¹	-	9,442	9,961	11,116	11,955	12,808
EBITDA ¹	-	2,035	751.3	606.8	598.9	682.5
EBIT ¹	-	1,673	341.7	156.3	125.9	185.8
Net income ¹	851.1	1,123	1,441	796.4	905.8	1,130
Net Debt ¹	-	-852.7	62.8	41.4	44.5	-18.7
Reference price ²	4.150	5.440	4.340	3.780	3.780	3.780
Nbr of stocks (in thousands)	1,890,958	1,890,958	1,890,958	1,890,958	-	-
Announcement Date	2/4/24	4/4/25	7/4/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MACROASIA CORPORATION	9.14x	0.66x	12.03x	5.21%	118M
AENA S.M.E., S.A.	17.38x	6.75x	11.3x	4.46%	46.41B
GRUPO AEROPORTUARIO DEL PACÍFICO, S.A.B. DE C.V.	18.47x	5.85x	11.24x	5.75%	12.81B
AÉROPORTS DE PARIS	18.16x	2.89x	8.56x	3.63%	12.31B
GMR AIRPORTS LIMITED	679.42x	9.97x	24.86x	-.--%	11.89B
FLUGHAFEN ZÜRICH AG	22.93x	6.2x	11.21x	3.21%	8.82B
SHANGHAI INTERNATIONAL AIRPORT CO., LTD.	21.95x	2.93x	6.67x	2.25%	8.72B
AUCKLAND INTERNATIONAL AIRPORT LIMITED	46.91x	17x	23.9x	1.52%	8.6B
GRUPO AEROPORTUARIO DEL SURESTE, S. A. B. DE C. V.	9.83x	3.75x	6.77x	6.95%	8.08B
SATS LTD.	21.69x	1.51x	8.21x	1.5%	5.49B
Average	86.59x	5.75x	12.47x	3.45%	12.33B
Weighted average by Cap.	83.91x	6.55x	12.44x	3.66%