Megaworld Corporation (PSE:MEG)
Philippines flag Philippines · Delayed Price · Currency is PHP
1.810
+0.030 (1.69%)
Mar 14, 2025, 4:00 PM PST

Megaworld Income Statement

Millions PHP. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Operating Revenue
75,77464,38355,10746,37839,273
Upgrade
Other Revenue
2,4441,1191,0502,2591,677
Upgrade
Revenue
78,21865,50256,15748,63740,951
Upgrade
Revenue Growth (YoY)
19.41%16.64%15.46%18.77%-35.65%
Upgrade
Cost of Revenue
28,34723,79020,01717,96114,754
Upgrade
Gross Profit
49,87141,71136,14030,67626,197
Upgrade
Selling, General & Admin
19,87616,97314,61012,89411,909
Upgrade
Operating Expenses
19,87616,97314,61012,89411,909
Upgrade
Operating Income
29,99524,73821,53017,78214,288
Upgrade
Interest Expense
-3,010-2,622-2,233-1,913-1,582
Upgrade
Interest & Investment Income
3,1813,7072,9641,4881,604
Upgrade
Earnings From Equity Investments
-290.09-65.41-155.43-176.55-69.88
Upgrade
Currency Exchange Gain (Loss)
-1,252257.43-1,739-1,265788.59
Upgrade
Other Non Operating Income (Expenses)
-1,673-2,159-1,225-1,108-1,092
Upgrade
EBT Excluding Unusual Items
26,95223,85619,14214,80713,936
Upgrade
Impairment of Goodwill
-77.35----
Upgrade
Gain (Loss) on Sale of Assets
---136.21-
Upgrade
Pretax Income
26,87523,85619,14214,94313,936
Upgrade
Income Tax Expense
5,2084,4563,768564.923,348
Upgrade
Earnings From Continuing Operations
21,66719,40115,37414,37810,589
Upgrade
Minority Interest in Earnings
-2,917-2,055-1,919-943.93-702.58
Upgrade
Net Income
18,74917,34513,45513,4349,886
Upgrade
Preferred Dividends & Other Adjustments
0.60.60.6152.56535.86
Upgrade
Net Income to Common
18,74917,34513,45513,2829,350
Upgrade
Net Income Growth
8.09%28.91%0.16%35.89%-44.87%
Upgrade
Shares Outstanding (Basic)
31,75830,96831,24131,44831,662
Upgrade
Shares Outstanding (Diluted)
31,75830,97631,29831,54531,763
Upgrade
Shares Change (YoY)
2.53%-1.03%-0.78%-0.69%-0.67%
Upgrade
EPS (Basic)
0.590.560.430.420.30
Upgrade
EPS (Diluted)
0.590.560.430.420.29
Upgrade
EPS Growth
5.36%30.23%2.14%43.20%-45.86%
Upgrade
Free Cash Flow
10,8283,4676,9985,10818,669
Upgrade
Free Cash Flow Per Share
0.340.110.220.160.59
Upgrade
Dividend Per Share
-0.0800.0700.0600.040
Upgrade
Dividend Growth
-14.29%16.67%50.00%0%
Upgrade
Gross Margin
63.76%63.68%64.35%63.07%63.97%
Upgrade
Operating Margin
38.35%37.77%38.34%36.56%34.89%
Upgrade
Profit Margin
23.97%26.48%23.96%27.31%22.83%
Upgrade
Free Cash Flow Margin
13.84%5.29%12.46%10.50%45.59%
Upgrade
EBITDA
33,59128,19224,78321,22217,351
Upgrade
EBITDA Margin
42.95%43.04%44.13%43.63%42.37%
Upgrade
D&A For EBITDA
3,5963,4543,2533,4393,063
Upgrade
EBIT
29,99524,73821,53017,78214,288
Upgrade
EBIT Margin
38.35%37.77%38.34%36.56%34.89%
Upgrade
Effective Tax Rate
19.38%18.68%19.68%3.78%24.02%
Upgrade
Revenue as Reported
81,68769,72859,52750,75443,541
Upgrade
Advertising Expenses
1,3201,095959.75764.37551.24
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.