|
End-of-day quote
Monde
|
5-day change | 1st Jan Change | ||
| - AED | -.--% |
|
-.--% | - |
| 25/08 | Mideast stocks-major Gulf stocks rise as Iran risks stay in focus | RE |
| 24/08 | Mideast stocks-Gulf bourses rise as Saudi index gains for fifth session | RE |
Company Valuation: Emaar Properties
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 39,999 | 51,795 | 70,003 | 1,13,578 | 1,24,185 | 97,227 | - | - |
| Change | - | 29.49% | 35.15% | 62.25% | 9.34% | -21.71% | - | - |
| Enterprise Value (EV) 1 | 49,921 | 48,004 | 48,419 | 73,209 | 62,530 | 34,597 | 20,500 | 4,294 |
| Change | - | -3.84% | 0.86% | 51.2% | -14.59% | -44.67% | -40.75% | -79.05% |
| P/E | 9.4x | 7.06x | 6x | 8.4x | 7.06x | 5.5x | 4.93x | 4.09x |
| PBR | 0.65x | 0.75x | 0.9x | 1.33x | 1.32x | 0.96x | 0.85x | 0.74x |
| PEG | - | 0.1x | 0.1x | 0.5x | 0.2x | 12.65x | 0.4x | 0.2x |
| Capitalization / Revenue | 1.41x | 2.08x | 2.62x | 3.2x | 2.51x | 1.86x | 1.58x | 1.34x |
| EV / Revenue | 1.77x | 1.93x | 1.81x | 2.06x | 1.26x | 0.66x | 0.33x | 0.06x |
| EV / EBITDA | 6.2x | 4.89x | 3.02x | 3.8x | 2.45x | 1.4x | 0.67x | 0.13x |
| EV / EBIT | 7.51x | 6.64x | 3.82x | 4.66x | 2.83x | 1.52x | 0.75x | 0.14x |
| EV / FCF | 5.28x | 2.74x | 2.6x | 3.16x | 1.98x | 1.57x | 1.19x | - |
| FCF Yield | 18.9% | 36.5% | 38.5% | 31.7% | 50.4% | 63.5% | 84% | - |
| Dividend per Share 2 | 0.15 | 0.25 | 0.5 | 1 | 1 | 1 | 1 | 1.011 |
| Rate of return | 3.07% | 4.27% | 6.31% | 7.78% | 7.12% | 9.09% | 9.09% | 9.19% |
| EPS 2 | 0.52 | 0.83 | 1.32 | 1.53 | 1.99 | 1.999 | 2.232 | 2.693 |
| Distribution rate | 28.8% | 30.1% | 37.9% | 65.4% | 50.3% | 50% | 44.8% | 37.6% |
| Net sales 1 | 28,270 | 24,926 | 26,750 | 35,505 | 49,557 | 52,140 | 61,568 | 72,458 |
| EBITDA 1 | 8,057 | 9,816 | 16,033 | 19,277 | 25,561 | 24,751 | 30,737 | 34,134 |
| EBIT 1 | 6,649 | 7,228 | 12,671 | 15,722 | 22,102 | 22,709 | 27,310 | 31,798 |
| Net income 1 | 3,800 | 6,832 | 11,630 | 13,514 | 17,599 | 17,645 | 19,717 | 23,799 |
| Net Debt 1 | 9,922 | -3,791 | -21,584 | -40,370 | -61,655 | -62,630 | -76,727 | -92,932 |
| Reference price 2 | 4.89 | 5.86 | 7.92 | 12.85 | 14.05 | 11.00 | 11.00 | 11.00 |
| Nbr of stocks (in thousands) | 81,79,739 | 88,38,790 | 88,38,790 | 88,38,790 | 88,38,790 | 88,38,790 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 08/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.82x | 5x | 13.46x | 3.2% | 4.51TCr | |
| 8.73x | 1.51x | 7.87x | 4.07% | 3.02TCr | |
| 18.8x | 4.1x | 16.57x | 1.3% | 2.88TCr | |
| 5.5x | 0.66x | 1.4x | 9.09% | 2.65TCr | |
| 14.25x | 3.13x | 14.96x | 2.46% | 2.59TCr | |
| 8.16x | 0.9x | 3.29x | 2.74% | 2.09TCr | |
| 10.81x | 2.05x | 9.59x | 4.11% | 2.05TCr | |
| 13.59x | 6.57x | 17.49x | 1.57% | 1.96TCr | |
| 10.46x | 1.52x | 12.68x | 3.63% | 1.93TCr | |
| Average | 11.79x | 2.83x | 10.81x | 3.58% | 2.63TCr | |
| Weighted average by Cap. | 12.22x | 2.99x | 10.98x | 3.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EMAAR Stock
- Stock
- Valuation Emaar Properties
Select your edition
All financial news and data tailored to specific country editions
