Valuation: Dolmen City REIT

Market Cap 8.55TCr 31Cr 28Cr 26Cr 23Cr 43Cr 2.94TCr 44Cr 306.51Cr 122.09Cr 1.54TCr 115.98Cr 113.53Cr 4.89TCr P/E 2024
4.49x
P/E 2025 7.52x
Enterprise Value 8.32TCr 30Cr 27Cr 25Cr 23Cr 42Cr 2.86TCr 43Cr 298.11Cr 118.74Cr 1.5TCr 112.8Cr 110.41Cr 4.76TCr EV / Sales 2024
6.74x
EV / Sales 2025 9.82x
Free-Float
24.25%
Yield 2024
12.2%
Yield 2025 8.26%
1 day+1.11%
1 week-0.96%
Current month+0.31%
1 month-0.10%
3 months+3.29%
6 months+8.29%
Current year+1.92%
1 week 36.32
Extreme 36.32
39.64
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.($)
+1.11%-0.96%+24.73%+190.94% 31Cr
-1.02%-2.10%-0.64%+26.33% 12TCr
-0.25%+2.94%+19.70%+100.89% 6.87TCr
-1.26%+1.39%-5.22%+21.42% 5.36TCr
-0.30%+0.64%-22.31%+32.14% 3.85TCr
-0.97%-0.95%+26.83%+29.94% 1.64TCr
-0.78%+3.52%+7.94%+36.11% 1.59TCr
-0.26%+2.64%+0.81%+104.14% 1.48TCr
-0.44%+2.73%-6.22%+29.89% 1.41TCr
-1.23%+1.71%+2.68%+26.19% 1.36TCr
Average -0.50%+1.56%+4.83%+59.80% 3.56TCr
Weighted average by Cap. -0.75%+0.97%+1.89%+44.72%

Financials

2024 2025
Net sales 515.86Cr 1.86Cr 1.67Cr 1.55Cr 1.4Cr 2.62Cr 177.59Cr 2.65Cr 18Cr 7.37Cr 93Cr 7Cr 6.85Cr 295.01Cr 587.46Cr 2.12Cr 1.91Cr 1.76Cr 1.6Cr 2.98Cr 202.24Cr 3.02Cr 21Cr 8.39Cr 105.83Cr 7.97Cr 7.8Cr 335.96Cr
Net income 814.01Cr 2.94Cr 2.64Cr 2.44Cr 2.21Cr 4.13Cr 280.23Cr 4.18Cr 29Cr 12Cr 146.64Cr 11Cr 11Cr 465.52Cr 799.19Cr 2.89Cr 2.59Cr 2.4Cr 2.17Cr 4.05Cr 275.13Cr 4.1Cr 29Cr 11Cr 143.97Cr 11Cr 11Cr 457.05Cr
Net Debt -179.06Cr -64.72L -58.07L -53.69L -48.62L -90.84L -62Cr -91.94L -6.42Cr -2.56Cr -32Cr -2.43Cr -2.38Cr -102.4Cr -234.44Cr -84.74L -76.03L -70.29L -63.66L -1.19Cr -81Cr -1.2Cr -8.4Cr -3.35Cr -42Cr -3.18Cr -3.11Cr -134.07Cr
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
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
22/26/22 PKR 39.28 -0.63% 1,71,294