MGAWF Dividend: Megaworld Corp Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

MGAWF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	86,317	81,687	69,728	59,527	50,754	43,540
Revenue Growth (YoY)	7%	17%	17%	17%	17%	-35%
Cost of Revenue	29,604	28,346	23,790	9,276	17,961	14,753
Gross Profit	56,712	53,340	45,937	50,250	32,793	28,787
Selling, General & Admin	--	12,144	9,763	8,238	6,815	6,436
Research & Development	--	--	--	--	--	--
Operating Expenses	21,660	18,478	15,088	21,112	10,731	10,025
Other Non Operating Income (Expenses)	--	-424	-1,444	-853	-918	-629
Pretax Income	29,509	26,874	23,856	19,141	14,943	13,936
Income Tax Expense	5,597	5,208	4,455	3,767	564	3,347
Net Income	20,950	18,748	17,344	13,454	13,281	9,350
Net Income Growth	10%	8%	28.99%	1%	42%	-46%
Shares Outstanding (Diluted)	32,558.18	31,758.04	30,967.57	31,297.65	31,544.78	31,762.51
Shares Change (YoY)	3%	3%	-1%	-1%	-1%	-1%
EPS (Diluted)	0.64	0.59	0.56	0.43	0.42	0.29
EPS Growth	6%	5%	30%	2%	45%	-46%
Free Cash Flow	23,936	10,828	3,466	7,002	5,104	18,668
Free Cash Flow Per Share	0.73	0.34	0.11	0.22	0.16	0.58
Gross Margin	65.7%	65.29%	65.88%	84.41%	64.61%	66.11%
Operating Margin	40.6%	42.67%	44.24%	48.94%	43.46%	43.09%
Profit Margin	24.27%	22.95%	24.87%	22.6%	26.16%	21.47%
Free Cash Flow Margin	27.73%	13.25%	4.97%	11.76%	10.05%	42.87%
EBITDA	38,696	35,539	31,474	29,677	22,706	19,374
EBITDA Margin	44.83%	43.5%	45.13%	49.85%	44.73%	44.49%
D&A For EBITDA	3,644	677	626	540	645	612
EBIT	35,052	34,862	30,848	29,137	22,061	18,762
EBIT Margin	40.6%	42.67%	44.24%	48.94%	43.46%	43.09%
Effective Tax Rate	18.96%	19.37%	18.67%	19.68%	3.77%	24.01%