Frontierby eninvs

Language: EN / RU

← All research
Dark theme

Megaworld: profit up 20.6% but revenue growth stays modest at 4.8%

Contents
Megaworld Corporation

In its Q3 2026 report Megaworld posted revenue of PHP 20,906.9m, operating profit of PHP 7,633.9m and net profit of PHP 6,311.8m. Year on year revenue rose 4.8% and net profit 20.6%, while the net margin improved to 30.2% from 26.2%. Our conclusion: rather attractive – on the portal's model the upside to fair value is +29%. Our view: the share is rather attractive at the current price; upside on the portal model +29%.

Our view: is there upside

Our view in numbers

MetricOur read
VerdictRather attractive
Upside on the portal model+29%
How the model worksfundamental value-creation model: EBITDA growth times the target multiple, against market cap
Dividend yield, 12m5.1%
Net debt / EBITDA2.31 – moderate leverage
Strongest case forA P/E LTM of 2.9 against a 30.2% net margin and a 5.1% dividend yield – the market values the company's profit at less than three times.
Strongest case againstRevenue growth remains modest at 4.8% year on year, and if it slows, profit may stop growing faster than revenue.
What would change the viewThe verdict would move up if revenue growth accelerated above 10% year on year or net debt fell below 2.0x EBITDA; it would move down if the net margin fell below 25%.

Key takeaways

— Revenue rose 4.8% year on year, an acceleration from 2.2% a quarter earlier

— Net profit grew 20.6% on revenue up 4.8% – the margin rose to 30.2% from 26.2%

— Debt at 2.31x LTM EBITDA is a moderate load, but the facts do not disclose the ratio's direction

— P/E LTM 2.9 and EV/EBITDA LTM 4.36 – low multiples against a margin above 30%

— A 5.1% dividend yield on the last twelve months of payouts is a strong argument for the share

— The portal's model puts the upside to fair value at +29%

Key figures, PHP bn

MetricQ3 2025Q3 2026Change
Revenue20.020.9+4.8%
EBITDA8.36——
Operating profit7.427.63+2.9%
Net profit5.236.31+20.6%
Operating cash flow10.4——
EBITDA margin41.9%——
Net margin26.2%30.2%+4.0 pp

Revenue rose 4.8% year on year, an acceleration from 2.2% a quarter earlier

In Q3 2026 revenue was PHP 20,906.9m, up 4.8% year on year. A quarter earlier growth was a more modest 2.2%, so the pace accelerated. In absolute terms quarterly revenue has held above PHP 20bn for three quarters in a row.

For a developer this means sales and revenue recognition are running steadily, without dips. The acceleration from 2.2% to 4.8% is small, but it shows demand for the company's housing is not weakening. Over the last twelve months revenue was PHP 83,800.0m.

Revenue and EBITDA by quarter

PeriodMeasurebn PHP
Q4 2024Revenue18.989
Q1 2025Revenue19.856717
Q2 2025Revenue20.79836
Q3 2025Revenue19.957129000000002
Q4 2025Revenue18.503
Q1 2026Revenue20.455914
Q2 2026Revenue21.263261999999997
Q3 2026Revenue20.906920999999997
Q4 2024EBITDA9.041943999999999
Q1 2025EBITDA8.486887000000001
Q2 2025EBITDA8.490026
Q3 2025EBITDA8.364881
Q4 2025EBITDA9.623524999999999
Q1 2026EBITDA8.870786

EBITDA margin

PeriodMeasure%
Q4 2024EBITDA margin47.6
Q1 2025EBITDA margin42.7
Q2 2025EBITDA margin40.8
Q3 2025EBITDA margin41.9
Q4 2025EBITDA margin52.0
Q1 2026EBITDA margin43.4
Q2 2026EBITDA margin—
Q3 2026EBITDA margin—

Missing EBITDA shown as zero, as in the original chart

Net profit grew 20.6% on revenue up 4.8% – the margin rose to 30.2% from 26.2%

Net profit in Q3 2026 was PHP 6,311.8m against PHP 5,232.4m a year earlier – growth of 20.6%. Revenue over the same period rose only 4.8%, so the whole difference came from profitability: the net margin rose to 30.2% from 26.2%.

Operating profit was PHP 7,633.9m. On revenue of PHP 20,906.9m that gives an operating margin of about 36.5% – a level at which the company keeps a substantial cushion. Profit is growing faster than revenue, and that is the main positive of the report.

Over the last twelve months net profit was PHP 25,138.6m. That is the base for the P/E LTM of 2.9 – a very low multiple for a company with a margin above 30%.

Net profit by quarter

PeriodMeasurebn PHP
Q4 2024Net profit5.980873
Q1 2025Net profit5.830268
Q2 2025Net profit5.602968
Q3 2025Net profit5.232359000000001
Q4 2025Net profit6.128718
Q1 2026Net profit6.184573
Q2 2026Net profit6.513451
Q3 2026Net profit6.311814999999999

Debt at 2.31x LTM EBITDA is a moderate load, but the facts do not disclose the ratio's direction

Net debt at the latest annual balance sheet was PHP 82,023.5m. Against LTM EBITDA of PHP 35,566.5m that gives a ratio of 2.31 – a moderate load for a developer. The facts do not disclose the ratio's direction, so we do not judge its dynamics.

Absolute net debt has been falling: from PHP 100,619.7m at the end of Q4 2024 to PHP 82,023.5m at the latest reporting date. That is a reduction of almost PHP 18.6bn – the company directed part of its funds to debt repayment.

EV/EBITDA LTM is 4.36. With a market cap of PHP 72,967.2m and net debt of PHP 82,023.5m, EV is close to PHP 155bn. Such a multiple looks low for a developer with growing profit.

Net debt

at each reporting date, current net debt / EBITDA (LTM) = 2.31

PeriodMeasurebn PHP
Q4 2024Net debt100.619718
Q1 2025Net debt87.913762
Q2 2025Net debt86.346273
Q3 2025Net debt83.535094
Q4 2025Net debt82.651555
Q1 2026Net debt81.076799

P/E LTM 2.9 and EV/EBITDA LTM 4.36 – low multiples against a margin above 30%

A P/E LTM of 2.9 means the market values the company's annual profit at less than three times. For a business with a 30.2% net margin and growing profit, that is a very modest valuation. EV/EBITDA LTM of 4.36 is also below typical levels for developers.

Return on equity (ROE) is 7.8%. That is not a high figure, but it reflects a capital structure with large debt rather than weakness in the business. As debt falls, ROE can rise.

The portal's model puts the upside to fair value at +29%. This is our own calculation based on EBITDA growth and a target multiple, not a market consensus.

A 5.1% dividend yield on the last twelve months of payouts is a strong argument for the share

The dividend yield over the last twelve months is 5.1%. That is above the yield on many debt instruments, and with a P/E of 2.9 the payouts are covered by profit with a large cushion.

Our estimate for the current year's dividend assumes the payout ratio and LTM profit of PHP 25,138.6m are maintained. The risk of a lower payout is tied to possible growth in capital expenditure or a slowdown in sales, but the current 30.2% margin gives the company room to manoeuvre.

For an income-oriented investor, a 5.1% dividend with a P/E of 2.9 is a rare combination. Payouts are covered by profit more than three times over, which reduces the risk of a cut.

Share price, three years

close, last point 2026-11-09

PeriodMeasurePHP per share
2023-11-09Closing price1.99
2023-11-10Closing price1.99
2023-11-13Closing price2.0
2023-11-13Closing price2.0
2023-11-14Closing price2.01
2023-11-14Closing price2.01
2023-11-15Closing price2.02
2023-11-16Closing price2.03
2023-11-17Closing price2.07
2023-11-20Closing price2.05
2023-11-21Closing price2.06
2023-11-22Closing price2.05
2023-11-23Closing price2.03
2023-11-24Closing price2.02
2023-11-28Closing price2.05
2023-11-29Closing price2.04
2023-11-30Closing price2.03
2023-12-01Closing price2.03
2023-12-04Closing price2.03
2023-12-05Closing price2.0
2023-12-06Closing price1.98
2023-12-07Closing price1.99
2023-12-11Closing price1.98
2023-12-12Closing price1.99
2023-12-13Closing price1.98
2023-12-14Closing price2.02
2023-12-15Closing price1.95
2023-12-18Closing price1.95
2023-12-19Closing price1.95
2023-12-20Closing price1.96
2023-12-21Closing price1.94
2023-12-22Closing price1.97
2023-12-27Closing price1.95
2023-12-28Closing price1.96
2023-12-29Closing price1.97
2024-01-02Closing price1.98
2024-01-03Closing price1.98
2024-01-04Closing price2.0
2024-01-05Closing price2.03
2024-01-08Closing price2.02
2024-01-09Closing price2.02
2024-01-10Closing price2.0
2024-01-11Closing price2.0
2024-01-12Closing price2.0
2024-01-15Closing price2.0
2024-01-16Closing price1.98
2024-01-17Closing price1.96
2024-01-18Closing price1.98
2024-01-19Closing price1.99
2024-01-22Closing price1.97
2024-01-23Closing price1.97
2024-01-24Closing price1.97
2024-01-25Closing price1.97
2024-01-26Closing price1.98
2024-01-29Closing price1.95
2024-01-30Closing price1.96
2024-01-31Closing price1.96
2024-02-01Closing price1.95
2024-02-02Closing price1.97
2024-02-05Closing price2.0
2024-02-06Closing price2.0
2024-02-07Closing price1.99
2024-02-08Closing price2.01
2024-02-12Closing price1.99
2024-02-13Closing price1.97
2024-02-14Closing price1.96
2024-02-15Closing price1.97
2024-02-16Closing price1.97
2024-02-19Closing price1.96
2024-02-20Closing price1.94
2024-02-21Closing price1.95
2024-02-22Closing price1.96
2024-02-23Closing price1.95
2024-02-26Closing price1.95
2024-02-27Closing price1.93
2024-02-28Closing price1.95
2024-02-29Closing price1.93
2024-03-01Closing price1.94
2024-03-01Closing price1.94
2024-03-04Closing price1.94
2024-03-04Closing price1.94
2024-03-05Closing price1.93
2024-03-06Closing price1.93
2024-03-07Closing price1.93
2024-03-07Closing price1.93
2024-03-08Closing price1.93
2024-03-11Closing price1.94
2024-03-12Closing price1.94
2024-03-13Closing price1.94
2024-03-14Closing price1.93
2024-03-15Closing price1.91
2024-03-18Closing price1.92
2024-03-19Closing price1.91
2024-03-20Closing price1.92
2024-03-21Closing price1.92
2024-03-22Closing price1.91
2024-03-25Closing price1.92
2024-03-26Closing price1.92
2024-03-27Closing price1.92
2024-04-01Closing price1.91
2024-04-01Closing price1.91
2024-04-02Closing price1.89
2024-04-03Closing price1.88
2024-04-04Closing price1.87
2024-04-05Closing price1.85
2024-04-08Closing price1.86
2024-04-11Closing price1.85
2024-04-11Closing price1.85
2024-04-12Closing price1.83
2024-04-15Closing price1.78
2024-04-16Closing price1.74
2024-04-17Closing price1.74
2024-04-18Closing price1.74
2024-04-19Closing price1.73
2024-04-19Closing price1.73
2024-04-22Closing price1.73
2024-04-23Closing price1.82
2024-04-24Closing price1.8
2024-04-25Closing price1.79
2024-04-26Closing price1.78
2024-04-26Closing price1.78
2024-04-29Closing price1.82
2024-04-30Closing price1.82
2024-05-02Closing price1.78
2024-05-02Closing price1.78
2024-05-03Closing price1.77
2024-05-06Closing price1.74
2024-05-07Closing price1.76
2024-05-08Closing price1.74
2024-05-08Closing price1.74
2024-05-09Closing price1.73
2024-05-10Closing price1.76
2024-05-13Closing price1.78
2024-05-14Closing price1.8
2024-05-15Closing price1.76
2024-05-16Closing price1.8
2024-05-17Closing price1.81
2024-05-17Closing price1.81
2024-05-20Closing price1.9
2024-05-21Closing price1.89
2024-05-22Closing price1.86
2024-05-23Closing price1.86
2024-05-24Closing price1.85
2024-05-27Closing price1.9
2024-05-28Closing price1.89
2024-05-29Closing price1.85
2024-05-30Closing price1.82
2024-05-31Closing price1.8
2024-06-03Closing price1.81
2024-06-03Closing price1.81
2024-06-04Closing price1.81
2024-06-05Closing price1.78
2024-06-06Closing price1.82
2024-06-07Closing price1.84
2024-06-10Closing price1.84
2024-06-11Closing price1.79
2024-06-13Closing price1.8
2024-06-14Closing price1.8
2024-06-18Closing price1.79
2024-06-19Closing price1.79
2024-06-20Closing price1.79
2024-06-21Closing price1.81
2024-06-24Closing price1.77
2024-06-25Closing price1.77
2024-06-26Closing price1.76
2024-06-27Closing price1.72
2024-06-28Closing price1.75
2024-07-01Closing price1.77
2024-07-02Closing price1.77
2024-07-03Closing price1.78
2024-07-04Closing price1.79
2024-07-05Closing price1.82
2024-07-08Closing price1.85
2024-07-09Closing price1.84
2024-07-10Closing price1.84
2024-07-11Closing price1.85
2024-07-12Closing price1.84
2024-07-15Closing price1.86
2024-07-16Closing price1.86
2024-07-17Closing price1.87
2024-07-18Closing price1.86
2024-07-19Closing price1.88
2024-07-22Closing price1.87
2024-07-23Closing price1.84
2024-07-25Closing price1.81
2024-07-26Closing price1.81
2024-07-29Closing price1.81
2024-07-29Closing price1.81
2024-07-30Closing price1.8
2024-07-31Closing price1.81
2024-08-01Closing price1.84
2024-08-02Closing price1.82
2024-08-05Closing price1.78
2024-08-06Closing price1.78
2024-08-07Closing price1.77
2024-08-08Closing price1.77
2024-08-09Closing price1.77
2024-08-12Closing price1.79
2024-08-13Closing price1.8
2024-08-14Closing price1.81
2024-08-15Closing price1.82
2024-08-16Closing price1.85
2024-08-19Closing price1.88
2024-08-20Closing price1.9
2024-08-21Closing price1.93
2024-08-22Closing price1.92
2024-08-27Closing price1.91
2024-08-28Closing price1.92
2024-08-29Closing price1.91
2024-08-30Closing price1.92
2024-09-02Closing price1.92
2024-09-03Closing price1.92
2024-09-04Closing price1.9
2024-09-05Closing price1.93
2024-09-06Closing price1.94
2024-09-09Closing price1.93
2024-09-10Closing price1.95
2024-09-11Closing price1.95
2024-09-12Closing price1.95
2024-09-13Closing price1.96
2024-09-16Closing price1.96
2024-09-17Closing price1.95
2024-09-18Closing price1.96
2024-09-19Closing price2.01
2024-09-20Closing price2.05
2024-09-23Closing price2.13
2024-09-24Closing price2.1
2024-09-25Closing price2.16
2024-09-26Closing price2.17
2024-09-27Closing price2.18
2024-09-30Closing price2.15
2024-10-01Closing price2.18
2024-10-02Closing price2.18
2024-10-03Closing price2.19
2024-10-04Closing price2.21
2024-10-07Closing price2.21
2024-10-08Closing price2.21
2024-10-09Closing price2.18
2024-10-10Closing price2.19
2024-10-11Closing price2.17
2024-10-14Closing price2.2
2024-10-15Closing price2.22
2024-10-16Closing price2.24
2024-10-17Closing price2.24
2024-10-18Closing price2.31
2024-10-21Closing price2.35
2024-10-22Closing price2.34
2024-10-23Closing price2.31
2024-10-24Closing price2.32
2024-10-25Closing price2.35
2024-10-28Closing price2.35
2024-10-29Closing price2.32
2024-10-30Closing price2.3
2024-10-31Closing price2.31
2024-11-04Closing price2.21
2024-11-05Closing price2.17
2024-11-06Closing price2.13
2024-11-07Closing price2.07
2024-11-08Closing price2.1
2024-11-11Closing price2.11
2024-11-12Closing price2.15
2024-11-13Closing price2.13
2024-11-14Closing price2.08
2024-11-15Closing price2.11
2024-11-18Closing price2.17
2024-11-18Closing price2.17
2024-11-19Closing price2.2
2024-11-20Closing price2.2
2024-11-21Closing price2.19
2024-11-22Closing price2.13
2024-11-25Closing price2.11
2024-11-26Closing price2.09
2024-11-27Closing price2.06
2024-11-28Closing price2.03
2024-11-29Closing price2.04
2024-12-02Closing price2.05
2024-12-03Closing price2.06
2024-12-04Closing price2.12
2024-12-05Closing price2.13
2024-12-06Closing price2.16
2024-12-09Closing price2.17
2024-12-10Closing price2.15
2024-12-11Closing price2.12
2024-12-12Closing price2.12
2024-12-13Closing price2.15
2024-12-16Closing price2.15
2024-12-17Closing price2.09
2024-12-18Closing price2.1
2024-12-19Closing price2.06
2024-12-20Closing price2.0
2024-12-23Closing price1.98
2024-12-26Closing price2.07
2024-12-27Closing price2.05
2025-01-02Closing price2.0
2025-01-03Closing price2.01
2025-01-06Closing price1.97
2025-01-07Closing price1.92
2025-01-08Closing price1.93
2025-01-09Closing price1.92
2025-01-10Closing price1.88
2025-01-13Closing price1.87
2025-01-14Closing price1.88
2025-01-15Closing price1.84
2025-01-16Closing price1.85
2025-01-17Closing price1.86
2025-01-20Closing price1.83
2025-01-21Closing price1.85
2025-01-22Closing price1.83
2025-01-23Closing price1.85
2025-01-24Closing price1.86
2025-01-27Closing price1.84
2025-01-28Closing price1.83
2025-01-30Closing price1.79
2025-01-31Closing price1.77
2025-02-03Closing price1.75
2025-02-04Closing price1.77
2025-02-05Closing price1.82
2025-02-06Closing price1.78
2025-02-07Closing price1.78
2025-02-10Closing price1.77
2025-02-11Closing price1.77
2025-02-12Closing price1.76
2025-02-13Closing price1.75
2025-02-14Closing price1.76
2025-02-17Closing price1.75
2025-02-18Closing price1.8
2025-02-19Closing price1.76
2025-02-20Closing price1.76
2025-02-21Closing price1.78
2025-02-24Closing price1.77
2025-02-25Closing price1.75
2025-02-26Closing price1.79
2025-02-27Closing price1.76
2025-02-28Closing price1.74
2025-03-03Closing price1.74
2025-03-04Closing price1.76
2025-03-05Closing price1.8
2025-03-06Closing price1.83
2025-03-07Closing price1.75
2025-03-10Closing price1.8
2025-03-11Closing price1.8
2025-03-12Closing price1.8
2025-03-13Closing price1.78
2025-03-14Closing price1.81
2025-03-17Closing price1.81
2025-03-18Closing price1.8
2025-03-19Closing price1.81
2025-03-20Closing price1.85
2025-03-21Closing price1.86
2025-03-24Closing price1.85
2025-03-24Closing price1.85
2025-03-25Closing price1.81
2025-03-26Closing price1.81
2025-03-27Closing price1.77
2025-03-28Closing price1.78
2025-03-31Closing price1.79
2025-04-02Closing price1.84
2025-04-03Closing price1.83
2025-04-04Closing price1.79
2025-04-07Closing price1.74
2025-04-08Closing price1.74
2025-04-10Closing price1.8
2025-04-11Closing price1.75
2025-04-14Closing price1.81
2025-04-15Closing price1.82
2025-04-16Closing price1.78
2025-04-21Closing price1.77
2025-04-22Closing price1.8
2025-04-23Closing price1.78
2025-04-24Closing price1.8
2025-04-25Closing price1.79
2025-04-28Closing price1.79
2025-04-29Closing price1.8
2025-04-30Closing price1.78
2025-05-02Closing price1.8
2025-05-05Closing price1.79
2025-05-06Closing price1.8
2025-05-07Closing price1.82
2025-05-08Closing price1.79
2025-05-09Closing price1.85
2025-05-13Closing price1.86
2025-05-14Closing price1.84
2025-05-15Closing price1.81
2025-05-16Closing price1.8
2025-05-19Closing price1.82
2025-05-20Closing price1.8
2025-05-21Closing price1.82
2025-05-22Closing price1.81
2025-05-23Closing price1.78
2025-05-26Closing price1.74
2025-05-27Closing price1.74
2025-05-28Closing price1.75
2025-05-29Closing price1.75
2025-05-30Closing price1.79
2025-06-02Closing price1.82
2025-06-03Closing price1.82
2025-06-04Closing price1.81
2025-06-05Closing price1.81
2025-06-09Closing price1.81
2025-06-10Closing price1.8
2025-06-11Closing price1.8
2025-06-13Closing price1.81
2025-06-16Closing price1.79
2025-06-17Closing price1.78
2025-06-18Closing price1.8
2025-06-19Closing price1.78
2025-06-20Closing price1.76
2025-06-23Closing price1.76
2025-06-24Closing price1.76
2025-06-25Closing price1.8
2025-06-26Closing price1.82
2025-06-27Closing price1.96
2025-06-30Closing price1.97
2025-07-01Closing price1.99
2025-07-02Closing price1.99
2025-07-03Closing price1.97
2025-07-04Closing price1.94
2025-07-07Closing price1.99
2025-07-08Closing price2.01
2025-07-09Closing price2.01
2025-07-10Closing price2.03
2025-07-11Closing price2.06
2025-07-14Closing price2.06
2025-07-15Closing price2.04
2025-07-16Closing price2.0
2025-07-17Closing price2.01
2025-07-18Closing price1.99
2025-07-21Closing price2.02
2025-07-22Closing price2.03
2025-07-23Closing price2.03
2025-07-24Closing price2.03
2025-07-25Closing price2.02
2025-07-28Closing price2.03
2025-07-29Closing price2.0
2025-07-30Closing price2.01
2025-07-31Closing price1.99
2025-08-01Closing price1.97
2025-08-04Closing price1.99
2025-08-05Closing price2.01
2025-08-06Closing price2.04
2025-08-07Closing price2.09
2025-08-08Closing price2.06
2025-08-11Closing price2.04
2025-08-12Closing price2.07
2025-08-13Closing price2.12
2025-08-14Closing price2.13
2025-08-15Closing price2.1
2025-08-18Closing price2.1
2025-08-19Closing price2.1
2025-08-20Closing price2.1
2025-08-22Closing price2.13
2025-08-26Closing price2.02
2025-08-27Closing price2.05
2025-08-28Closing price2.06
2025-08-29Closing price2.06
2025-09-01Closing price2.04
2025-09-02Closing price2.04
2025-09-03Closing price2.06
2025-09-04Closing price2.06
2025-09-05Closing price2.04
2025-09-08Closing price2.04
2025-09-09Closing price2.04
2025-09-10Closing price2.05
2025-09-11Closing price2.06
2025-09-12Closing price2.07
2025-09-15Closing price2.08
2025-09-16Closing price2.06
2025-09-17Closing price2.08
2025-09-18Closing price2.05
2025-09-19Closing price2.06
2025-09-22Closing price2.05
2025-09-23Closing price2.03
2025-09-24Closing price2.04
2025-09-25Closing price2.02
2025-09-26Closing price2.0
2025-09-29Closing price2.02
2025-09-30Closing price1.99
2025-10-01Closing price2.03
2025-10-02Closing price2.04
2025-10-03Closing price2.03
2025-10-06Closing price2.0
2025-10-07Closing price2.0
2025-10-08Closing price1.99
2025-10-09Closing price1.99
2025-10-10Closing price2.0
2025-10-13Closing price2.0
2025-10-14Closing price2.0
2025-10-15Closing price1.9
2025-10-16Closing price1.99
2025-10-17Closing price1.98
2025-10-20Closing price1.97
2025-10-21Closing price1.95
2025-10-22Closing price1.94
2025-10-23Closing price1.95
2025-10-24Closing price1.96
2025-10-27Closing price1.97
2025-10-28Closing price1.98
2025-10-29Closing price1.99
2025-10-30Closing price1.99
2025-11-03Closing price1.99
2025-11-04Closing price2.0
2025-11-05Closing price1.97
2025-11-06Closing price1.99
2025-11-07Closing price1.98
2025-11-10Closing price1.97
2025-11-11Closing price1.95
2025-11-12Closing price1.95
2025-11-13Closing price1.95
2025-11-14Closing price1.93
2025-11-17Closing price1.95
2025-11-18Closing price1.92
2025-11-19Closing price1.96
2025-11-20Closing price1.95
2025-11-21Closing price1.98
2025-11-24Closing price2.0
2025-11-25Closing price2.0
2025-11-26Closing price2.01
2025-11-27Closing price2.02
2025-11-27Closing price2.02
2025-11-28Closing price2.03
2025-12-01Closing price2.04
2025-12-02Closing price2.06
2025-12-03Closing price2.05
2025-12-04Closing price2.05
2025-12-05Closing price2.04
2025-12-09Closing price2.03
2025-12-10Closing price2.0
2025-12-11Closing price2.0
2025-12-12Closing price2.01
2025-12-15Closing price2.04
2025-12-16Closing price2.01
2025-12-17Closing price2.02
2025-12-18Closing price2.04
2025-12-19Closing price2.03
2025-12-22Closing price2.08
2025-12-23Closing price2.08
2025-12-26Closing price2.07
2025-12-29Closing price2.08
2026-01-02Closing price2.11
2026-01-05Closing price2.12
2026-01-06Closing price2.14
2026-01-07Closing price2.15
2026-01-08Closing price2.17
2026-01-09Closing price2.16
2026-01-12Closing price2.2
2026-01-13Closing price2.21
2026-01-14Closing price2.21
2026-01-15Closing price2.22
2026-01-16Closing price2.21
2026-01-19Closing price2.21
2026-01-19Closing price2.21
2026-01-20Closing price2.15
2026-01-21Closing price2.2
2026-01-22Closing price2.21
2026-01-23Closing price2.2
2026-01-26Closing price2.2
2026-01-27Closing price2.18
2026-01-28Closing price2.18
2026-01-29Closing price2.18
2026-01-30Closing price2.2
2026-02-02Closing price2.2
2026-02-03Closing price2.2
2026-02-04Closing price2.23
2026-02-05Closing price2.24
2026-02-06Closing price2.23
2026-02-09Closing price2.26
2026-02-10Closing price2.26
2026-02-11Closing price2.26
2026-02-12Closing price2.28
2026-02-13Closing price2.24
2026-02-16Closing price2.26
2026-02-18Closing price2.29
2026-02-19Closing price2.3
2026-02-20Closing price2.25
2026-02-23Closing price2.25
2026-02-24Closing price2.25
2026-02-25Closing price2.29
2026-02-26Closing price2.32
2026-02-27Closing price2.26
2026-03-02Closing price2.28
2026-03-03Closing price2.24
2026-03-04Closing price2.19
2026-03-05Closing price2.2
2026-03-06Closing price2.18
2026-03-09Closing price2.05
2026-03-10Closing price2.08
2026-03-11Closing price2.12
2026-03-12Closing price2.11
2026-03-13Closing price2.11
2026-03-13Closing price2.11
2026-03-13Closing price2.11
2026-03-16Closing price2.1
2026-03-17Closing price2.11
2026-03-18Closing price2.13
2026-03-19Closing price2.14
2026-03-23Closing price2.07
2026-03-24Closing price2.11
2026-03-25Closing price2.14
2026-03-26Closing price2.15
2026-03-27Closing price2.16
2026-03-30Closing price2.06
2026-03-31Closing price2.1
2026-04-01Closing price2.05
2026-04-06Closing price2.05
2026-04-07Closing price2.07
2026-04-08Closing price2.09
2026-04-10Closing price2.07
2026-04-13Closing price2.04
2026-04-14Closing price2.05
2026-04-15Closing price2.08
2026-04-16Closing price2.09
2026-04-17Closing price2.09
2026-04-20Closing price2.11
2026-04-21Closing price2.09
2026-04-22Closing price2.12
2026-04-23Closing price2.11
2026-04-24Closing price2.06
2026-04-27Closing price2.05
2026-04-28Closing price2.03
2026-04-29Closing price2.05
2026-04-30Closing price2.08
2026-05-04Closing price2.09
2026-05-05Closing price2.1
2026-05-06Closing price2.11
2026-05-07Closing price2.15
2026-05-08Closing price2.12
2026-05-11Closing price2.12
2026-05-12Closing price2.1
2026-05-13Closing price2.06
2026-05-14Closing price2.09
2026-05-15Closing price2.09
2026-05-18Closing price2.08
2026-05-19Closing price2.07
2026-05-20Closing price2.06
2026-05-21Closing price2.03
2026-05-22Closing price2.04
2026-05-25Closing price2.05
2026-05-26Closing price2.03
2026-05-28Closing price2.03
2026-05-29Closing price2.08
2026-06-01Closing price2.05
2026-06-02Closing price2.06
2026-06-03Closing price2.05
2026-06-04Closing price2.03
2026-06-05Closing price2.04
2026-06-08Closing price1.98
2026-06-09Closing price2.0
2026-06-10Closing price1.98
2026-06-11Closing price1.97
2026-06-15Closing price2.05
2026-06-15Closing price2.05
2026-06-16Closing price2.05
2026-06-17Closing price2.04
2026-06-18Closing price2.02
2026-06-19Closing price2.03
2026-06-22Closing price2.03
2026-06-23Closing price2.0
2026-06-24Closing price2.03
2026-06-25Closing price2.04
2026-06-26Closing price2.05
2026-06-29Closing price2.06
2026-06-30Closing price2.08
2026-07-01Closing price2.07
2026-07-02Closing price2.08
2026-07-03Closing price2.1
2026-07-06Closing price2.1
2026-07-07Closing price2.08
2026-07-08Closing price2.1
2026-07-09Closing price2.11
2026-07-10Closing price2.1
2026-07-13Closing price2.12
2026-07-14Closing price2.12
2026-07-15Closing price2.12
2026-07-16Closing price2.12
2026-07-17Closing price2.15
2026-07-20Closing price2.17
2026-07-21Closing price2.14
2026-07-21Closing price2.14
2026-07-22Closing price2.16
2026-07-23Closing price2.12
2026-07-24Closing price2.11
2026-07-27Closing price2.11
2026-07-28Closing price2.12
2026-07-29Closing price2.22
2026-07-30Closing price2.21
2026-07-31Closing price2.22
2026-08-03Closing price2.22
2026-08-04Closing price2.22
2026-08-05Closing price2.23
2026-08-06Closing price2.24
2026-08-07Closing price2.21
2026-08-10Closing price2.24
2026-08-11Closing price2.27
2026-08-12Closing price2.3
2026-08-13Closing price2.3
2026-08-14Closing price2.32
2026-08-17Closing price2.32
2026-08-18Closing price2.28
2026-08-19Closing price2.34
2026-08-20Closing price2.37
2026-08-24Closing price2.35
2026-08-25Closing price2.29
2026-08-26Closing price2.3
2026-08-27Closing price2.25
2026-08-28Closing price2.19
2026-09-01Closing price2.3
2026-09-02Closing price2.23
2026-09-03Closing price2.23
2026-09-04Closing price2.25
2026-09-07Closing price2.26
2026-09-08Closing price2.24
2026-09-09Closing price2.21
2026-09-10Closing price2.22
2026-09-11Closing price2.18
2026-09-14Closing price2.22
2026-09-15Closing price2.24
2026-09-16Closing price2.2
2026-09-17Closing price2.2
2026-09-18Closing price2.07
2026-09-21Closing price2.11
2026-09-22Closing price2.11
2026-09-23Closing price2.13
2026-09-24Closing price2.11
2026-09-25Closing price2.17
2026-09-28Closing price2.12
2026-09-29Closing price2.18
2026-09-30Closing price2.16
2026-10-01Closing price2.12
2026-10-02Closing price2.1
2026-10-05Closing price2.13
2026-10-06Closing price2.16
2026-10-07Closing price2.17
2026-10-08Closing price2.16
2026-10-09Closing price2.28
2026-10-12Closing price2.23
2026-10-13Closing price2.22
2026-10-14Closing price2.2
2026-10-15Closing price2.23
2026-10-16Closing price2.24
2026-10-19Closing price2.25
2026-10-20Closing price2.26
2026-10-21Closing price2.27
2026-10-22Closing price2.26
2026-10-23Closing price2.25
2026-10-26Closing price2.26
2026-10-27Closing price2.3
2026-10-28Closing price2.28
2026-10-29Closing price2.29
2026-10-30Closing price2.25
2026-11-03Closing price2.3
2026-11-04Closing price2.31
2026-11-05Closing price2.31
2026-11-06Closing price2.3
2026-11-09Closing price2.29

The portal's model puts the upside to fair value at +29%

On the portal's model the fair value of the share is 29% above the current price. The model takes into account EBITDA growth and a target multiple, not the current market consensus. It is our own valuation tool.

The +29% upside corresponds to a 'rather attractive' rating on our scale. It is supported by low multiples – P/E 2.9 and EV/EBITDA 4.36 – as well as a 5.1% dividend yield.

The share is held in the portal's live model strategies PH FVC (quality). That is a fact, not an argument for the verdict: membership is determined by the strategy's own screen.

Valuation on the latest reported figures

MetricValue
Market cap73.0 bn PHP
P/E (LTM)2.9
EV/EBITDA (LTM)4.4
P/B0.24
Net debt / EBITDA (LTM)2.31
ROE7.8%
Dividend yield (12m)5.1%

Bottom line

The strong point of the report is net profit growth of 20.6% on revenue up 4.8%: the margin rose to 30.2% from 26.2%, and that is not a one-off but a result of operating efficiency. The weak spots are modest revenue growth and the undisclosed direction of the debt ratio. The key question for a holder is whether the margin above 30% and the 5.1% dividend will hold at the current price. Our conclusion: rather attractive – on the portal's model the upside is +29%. Our view: the share is rather attractive at the current price; upside on the portal model +29%.