Company Valuation: Megawide Construction Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 10,429 6,262 4,893 6,020 10,677 - -
Change - -39.96% - 23.05% 77.36% - -
Enterprise Value (EV) 1 54,085 6,262 4,893 6,020 28,621 25,374 10,677
Change - -88.42% - 23.05% 375.43% -11.34% -57.92%
P/E -12.3x 2.03x 48.6x 150x -66.1x 9.8x -
PBR 0.63x 0.32x - - 0.58x 0.57x -
PEG - -0x - -2.5x 0x -0x -
Capitalization / Revenue 0.67x 0.42x - - 0.5x 0.38x -
EV / Revenue 3.46x 0.42x - - 1.35x 0.9x -
EV / EBITDA 22.3x 1.31x - - 6.89x 4.59x -
EV / EBIT 56.5x 1.88x - - 9.37x 5.79x 2.01x
EV / FCF - - - - - 10,616,898x 3,554,390x
FCF Yield - - - - - 0% 0%
Dividend per Share 2 - - - - 0.1 0.3 -
Rate of return - - - - 1.89% 5.67% -
EPS 2 -0.42 1.53 0.05 0.02 -0.08 0.54 -
Distribution rate - - - - -125% 55.6% -
Net sales 1 15,644 14,842 - - 21,235 28,107 -
EBITDA 1 2,427 4,793 - - 4,155 5,527 -
EBIT 1 956.7 3,323 - - 3,055 4,384 5,320
Net income 1 -343 3,578 525.9 672.9 -164 1,091 -
Net Debt 1 43,655 - - - 17,944 14,697 -
Reference price 2 5.180 3.110 2.430 2.990 5.290 5.290 5.290
Nbr of stocks (in thousands) 2,013,410 2,013,410 2,013,410 2,013,410 2,018,410 - -
Announcement Date 12/5/22 8/5/23 2/5/25 8/5/26 - - -
1PHP in Million2PHP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
39.62x1.96x18.45x0.09% 76.7B
12.52x1.06x5.85x4.65% 70.24B
26.91x2.04x20.64x1.1% 58.85B
53.45x4.22x26.37x1.84% 41.76B
19.05x2.28x12.67x0.34% 33.7B
23.9x0.59x9.79x2.6% 29.25B
5.9x0.37x6.97x4.82% 28.8B
17.24x1.2x10.79x0.25% 26.06B
20.19x0.38x5.99x3.01% 25.35B
Average 24.31x 1.57x 13.06x 2.08% 43.41B
Weighted average by Cap. 26.12x 1.71x 14.05x 2.01%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Megawide Construction Corporation

Historical PBR trend

Valuation ratios - PBR - Megawide Construction Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Megawide Construction Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Megawide Construction Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Megawide Construction Corporation
  1. Stock Market
  2. Stocks
  3. MWIDE Stock
  4. MWP7B Stock
  5. Valuation Megawide Construction Corporation