Valuation: Dolmen City REIT

Market Cap 8.55TCr 31Cr 28Cr 26Cr 23Cr 43Cr 2.94TCr 44Cr 304.51Cr 121.48Cr 1.54TCr 115.92Cr 113.45Cr 4.88TCr P/E 2024
4.49x
P/E 2025 7.52x
Enterprise Value 8.32TCr 30Cr 27Cr 25Cr 22Cr 42Cr 2.86TCr 43Cr 296.16Cr 118.15Cr 1.5TCr 112.74Cr 110.34Cr 4.74TCr EV / Sales 2024
6.74x
EV / Sales 2025 9.82x
Free-Float
24.25%
Yield 2024
12.2%
Yield 2025 8.26%
1 day+0.10%
1 week-0.76%
Current month+0.41%
1 month+0.10%
3 months+3.35%
6 months+9.00%
Current year+2.03%
1 week 36.32
Extreme 36.32
39.59
1 month 35.31
Extreme 35.31
40
Current year 33
Extreme 33
41.98
1 year 31.11
Extreme 31.11
41.98
3 years 13.45
Extreme 13.45
41.98
5 years 11.46
Extreme 11.46
41.98
10 years 9.24
Extreme 9.24
41.98
Manager TitleAgeSince
Chief Executive Officer - -
Director of Finance/CFO - 01/09/2021
Compliance Officer - -
Director TitleAgeSince
Director/Board Member - -
Director/Board Member - -
Director/Board Member - -
Change 5-day change 1-year change 3-year change Capi.($)
+0.10%-0.76%+25.14%+191.24% 32Cr
+2.24%+1.07%+3.69%+31.55% 12TCr
+2.12%+1.74%+24.23%+106.35% 6.83TCr
+1.73%+0.25%-1.99%+16.73% 5.3TCr
+0.77%+4.94%-17.74%+34.35% 3.84TCr
+0.93%-0.02%+28.01%+31.64% 1.62TCr
+4.36%+3.52%+14.11%+44.75% 1.57TCr
-0.02%+2.62%+0.79%+105.20% 1.48TCr
+0.88%+2.24%-5.00%+31.03% 1.41TCr
+2.45%+0.81%+8.12%+29.99% 1.34TCr
Average +1.27%+1.26%+7.94%+62.28% 3.53TCr
Weighted average by Cap. +1.36%+0.77%+5.78%+47.83%

Financials

2024 2025
Net sales 515.86Cr 1.86Cr 1.67Cr 1.54Cr 1.39Cr 2.61Cr 177.46Cr 2.65Cr 18Cr 7.33Cr 93Cr 6.99Cr 6.84Cr 294.16Cr 587.46Cr 2.12Cr 1.9Cr 1.75Cr 1.59Cr 2.97Cr 202.1Cr 3.02Cr 21Cr 8.35Cr 105.77Cr 7.96Cr 7.8Cr 334.99Cr
Net income 814.01Cr 2.94Cr 2.63Cr 2.43Cr 2.2Cr 4.11Cr 280.03Cr 4.18Cr 29Cr 12Cr 146.56Cr 11Cr 11Cr 464.18Cr 799.19Cr 2.89Cr 2.59Cr 2.39Cr 2.16Cr 4.04Cr 274.94Cr 4.1Cr 28Cr 11Cr 143.89Cr 11Cr 11Cr 455.73Cr
Net Debt -179.06Cr -64.69L -57.94L -53.45L -48.37L -90.45L -62Cr -91.91L -6.38Cr -2.54Cr -32Cr -2.43Cr -2.38Cr -102.11Cr -234.44Cr -84.69L -75.86L -69.99L -63.33L -1.18Cr -81Cr -1.2Cr -8.35Cr -3.33Cr -42Cr -3.18Cr -3.11Cr -133.69Cr
Projected Income Statement - Annual - Dolmen City REIT
Logo Dolmen City REIT
Dolmen City REIT (the Scheme) is a Pakistan-based company, which is a closed-ended, perpetual, shariah-compliant, rental real estate investment trust (REIT) scheme. The principal activity of the scheme is to generate rental income through investment property and distribute the income to unitholders through dividends. It offers investors to become unit holders of two components of the Dolmen City project, Dolmen Mall Clifton and The Harbour Front. Dolmen Mall Clifton is a shopping mall in Pakistan, which offers various brands, including Mango, Carrefour, Khaadi, Sapphire, Nike, Diesel, Aldo, Charles & Keith. The Dolmen Mall Clifton has approximately 130 retail outlets, a multi-level department store and a food court, which accommodates approximately 1,200 customers. The Harbour Front is an office complex, which offers office space across 17 floors, spread over approximately 270,270.67 square feet. It is managed by Dolmen Real Estate Management (Private) Limited.
Employees
-
Date Price Change Volume
29/26/29 PKR 39.23 +0.10% 1,97,391
28/26/28 PKR 39.19 +1.11% 2,31,186
27/26/27 PKR 38.76 +1.31% 4,58,898
26/26/26 PKR 38.26 -2.67% 4,34,510
23/26/23 PKR 39.31 +0.08% 1,38,353