Megaworld Corporation (PSE:MEG)
1.810
+0.030 (1.69%)
Mar 14, 2025, 4:00 PM PST
Megaworld Income Statement
Financials in millions PHP. Fiscal year is January - December.
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 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
Operating Revenue | 75,774 | 64,383 | 55,107 | 46,378 | 39,273 | Upgrade
|
Other Revenue | 2,444 | 1,119 | 1,050 | 2,259 | 1,677 | Upgrade
|
Revenue | 78,218 | 65,502 | 56,157 | 48,637 | 40,951 | Upgrade
|
Revenue Growth (YoY) | 19.41% | 16.64% | 15.46% | 18.77% | -35.65% | Upgrade
|
Cost of Revenue | 28,347 | 23,790 | 20,017 | 17,961 | 14,754 | Upgrade
|
Gross Profit | 49,871 | 41,711 | 36,140 | 30,676 | 26,197 | Upgrade
|
Selling, General & Admin | 19,876 | 16,973 | 14,610 | 12,894 | 11,909 | Upgrade
|
Operating Expenses | 19,876 | 16,973 | 14,610 | 12,894 | 11,909 | Upgrade
|
Operating Income | 29,995 | 24,738 | 21,530 | 17,782 | 14,288 | Upgrade
|
Interest Expense | -3,010 | -2,622 | -2,233 | -1,913 | -1,582 | Upgrade
|
Interest & Investment Income | 3,181 | 3,707 | 2,964 | 1,488 | 1,604 | Upgrade
|
Earnings From Equity Investments | -290.09 | -65.41 | -155.43 | -176.55 | -69.88 | Upgrade
|
Currency Exchange Gain (Loss) | -1,252 | 257.43 | -1,739 | -1,265 | 788.59 | Upgrade
|
Other Non Operating Income (Expenses) | -1,673 | -2,159 | -1,225 | -1,108 | -1,092 | Upgrade
|
EBT Excluding Unusual Items | 26,952 | 23,856 | 19,142 | 14,807 | 13,936 | Upgrade
|
Impairment of Goodwill | -77.35 | - | - | - | - | Upgrade
|
Gain (Loss) on Sale of Assets | - | - | - | 136.21 | - | Upgrade
|
Pretax Income | 26,875 | 23,856 | 19,142 | 14,943 | 13,936 | Upgrade
|
Income Tax Expense | 5,208 | 4,456 | 3,768 | 564.92 | 3,348 | Upgrade
|
Earnings From Continuing Operations | 21,667 | 19,401 | 15,374 | 14,378 | 10,589 | Upgrade
|
Minority Interest in Earnings | -2,917 | -2,055 | -1,919 | -943.93 | -702.58 | Upgrade
|
Net Income | 18,749 | 17,345 | 13,455 | 13,434 | 9,886 | Upgrade
|
Preferred Dividends & Other Adjustments | 0.6 | 0.6 | 0.6 | 152.56 | 535.86 | Upgrade
|
Net Income to Common | 18,749 | 17,345 | 13,455 | 13,282 | 9,350 | Upgrade
|
Net Income Growth | 8.09% | 28.91% | 0.16% | 35.89% | -44.87% | Upgrade
|
Shares Outstanding (Basic) | 31,758 | 30,968 | 31,241 | 31,448 | 31,662 | Upgrade
|
Shares Outstanding (Diluted) | 31,758 | 30,976 | 31,298 | 31,545 | 31,763 | Upgrade
|
Shares Change (YoY) | 2.53% | -1.03% | -0.78% | -0.69% | -0.67% | Upgrade
|
EPS (Basic) | 0.59 | 0.56 | 0.43 | 0.42 | 0.30 | Upgrade
|
EPS (Diluted) | 0.59 | 0.56 | 0.43 | 0.42 | 0.29 | Upgrade
|
EPS Growth | 5.36% | 30.23% | 2.14% | 43.20% | -45.86% | Upgrade
|
Free Cash Flow | 10,828 | 3,467 | 6,998 | 5,108 | 18,669 | Upgrade
|
Free Cash Flow Per Share | 0.34 | 0.11 | 0.22 | 0.16 | 0.59 | Upgrade
|
Dividend Per Share | - | 0.080 | 0.070 | 0.060 | 0.040 | 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 | 33,591 | 28,192 | 24,783 | 21,222 | 17,351 | Upgrade
|
EBITDA Margin | 42.95% | 43.04% | 44.13% | 43.63% | 42.37% | Upgrade
|
D&A For EBITDA | 3,596 | 3,454 | 3,253 | 3,439 | 3,063 | Upgrade
|
EBIT | 29,995 | 24,738 | 21,530 | 17,782 | 14,288 | 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 | 81,687 | 69,728 | 59,527 | 50,754 | 43,541 | Upgrade
|
Advertising Expenses | 1,320 | 1,095 | 959.75 | 764.37 | 551.24 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.