Valuation Dar Al Arkan Real Estate Development Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 05:50:00 12/03/2026 pm IST			5-day change	1st Jan Change
18.76 ^SAR	-2.80%		+0.21%	+17.69%

10/03	HSBC Lifts Dar Alarkan Real Estate Development PT, Keeps at Hold	MT
10/03	Dar Al Arkan Real Estate Development Company Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,353	10,865	12,550	15,336	16,308	20,261	20,261	-
Change	-	16.17%	15.51%	22.2%	6.34%	24.24%	0%	-
Enterprise Value (EV) ¹	14,639	16,125	12,550	19,966	21,007	27,338	27,323	27,351
Change	-	10.15%	-22.17%	59.1%	5.21%	30.13%	-0.05%	0.1%
P/E ratio	433x	-	-	24.9x	20.1x	19.7x	23.4x	20.1x
PBR	0.49x	-	-	0.76x	0.77x	0.92x	0.88x	0.85x
PEG	-	-	-	-	0.6x	0.7x	-1.5x	1.2x
Capitalization / Revenue	4.81x	4.36x	3.2x	5.67x	4.34x	4.41x	4.75x	4.4x
EV / Revenue	7.53x	6.47x	3.2x	7.38x	5.59x	7.03x	6.41x	5.94x
EV / EBITDA	26.2x	22x	10.9x	21.8x	12.2x	17.1x	16.1x	14.5x
EV / EBIT	29.1x	23.5x	11.4x	23.1x	15.7x	16.7x	16.2x	14.9x
EV / FCF	-9.99x	-	-	-	-986x	-9.82x	-16.8x	-17.1x
FCF Yield	-10%	-	-	-	-0.1%	-10.2%	-5.96%	-5.86%
Dividend per Share ²	-	-	-	-	-	0.5	0.5	0.5
Rate of return	-	-	-	-	-	2.67%	2.67%	2.67%
EPS ²	0.02	-	-	0.57	0.75	0.95	0.8001	0.9328
Distribution rate	-	-	-	-	-	52.6%	62.5%	53.6%
Net sales ¹	1,945	2,493	3,925	2,707	3,759	3,900	4,262	4,605
EBITDA ¹	559.6	733.7	1,150	915.6	1,716	2,446	1,695	1,890
EBIT ¹	503.3	684.8	1,100	865.3	1,334	1,924	1,689	1,839
Net income ¹	18.79	132.5	-	-	806.8	1,134	933	1,083
Net Debt ¹	5,286	5,260	-	4,630	4,699	7,077	7,063	7,090
Reference price ²	8.66	10.06	11.62	14.20	15.10	18.76	18.76	18.76
Nbr of stocks (in thousands)	10,80,000	10,80,000	10,80,000	10,80,000	10,80,000	10,80,000	10,80,000	-
Announcement Date	28/03/21	30/03/22	26/03/23	20/03/24	19/03/25	10/03/26	-	-

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAR AL ARKAN REAL ESTATE DEVELOPMENT COMPANY	19.75x	7.03x	17.08x	2.67%	539.91Cr
SUN HUNG KAI PROPERTIES LIMITED	17.1x	5.13x	14.3x	2.93%	4.94TCr
MITSUBISHI ESTATE CO., LTD.	26.61x	4.88x	20.49x	0.96%	3.68TCr
MITSUI FUDOSAN CO., LTD.	18.87x	3.51x	17.4x	1.85%	3.19TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	20.79x	7.8x	22.1x	0.91%	2.79TCr
EMAAR PROPERTIES	4.93x	0.49x	0.96x	8.66%	2.78TCr
CHINA RESOURCES LAND LIMITED	8.01x	1.22x	6.61x	4.45%	2.76TCr
ALPHA DHABI HOLDING	16.16x	1.03x	6.81x	2.31%	2.24TCr
CK ASSET HOLDINGS LIMITED	12.65x	3.02x	10.44x	3.78%	2.08TCr
Average	16.10x	3.79x	12.91x	3.17%	2.78TCr
Weighted average by Cap.	16.38x	3.73x	13.21x	3.09%