Valuation The National Bank of Ras Al-Khaimah

Stocks

Market Closed - Abu Dhabi Securities Exchange 02:23:11 06/10/2026 pm IST			5-day change	1st Jan Change
10.00 ^AED	-0.20%		0.00%	+19.05%

09/09	RAK Properties, Rakbank Collaborate on Exclusive Financing for Homeowners	MT
08/09	RAK Properties PJSC And National Bank Of Ras Al Khaimah PJSC Partner To Bring Market Beating Off-Plan Financing Solution To Home Buyers	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,543	7,878	10,661	12,170	16,897	20,155	-	-
Change	-	4.44%	35.32%	14.15%	38.84%	19.29%	-	-
Enterprise Value (EV)	7,543	7,878	10,661	12,170	16,897	20,155	20,155	20,155
Change	-	4.44%	35.32%	14.15%	38.84%	19.29%	0%	0%
P/E	10x	6.71x	5.96x	5.87x	6.51x	6.93x	7.8x	6.22x
PBR	0.9x	0.88x	0.86x	1.03x	1.15x	1.26x	1.29x	-
PEG	-	0.1x	0.1x	0.4x	0.3x	0.6x	-0.7x	0.2x
Capitalization / Revenue	2.33x	2.28x	2.42x	2.58x	3.27x	3.42x	3.73x	-
EV / Revenue	0x	0x	0x	0x	0x	3.42x	3.73x	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.83x	5.87x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1875	0.2833	0.31	0.5	0.63	0.7165	0.66	-
Rate of return	5%	7.23%	5.85%	8.26%	7.5%	7.15%	6.59%	-
EPS ²	0.375	0.5833	0.89	1.03	1.29	1.446	1.285	1.61
Distribution rate	50%	48.6%	34.8%	48.5%	48.8%	49.6%	51.4%	-
Net sales ¹	3,230	3,452	4,404	4,713	5,168	5,894	5,406	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,835	1,967	2,803	3,054	3,316	3,458	3,436	-
Net income ¹	756.1	1,171	1,784	2,076	2,609	2,907	2,584	3,232
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.75	3.92	5.30	6.05	8.40	10.02	10.02	10.02
Nbr of stocks (in thousands)	20,11,494	20,11,494	20,11,494	20,11,495	20,11,495	20,11,495	-	-
Announcement Date	01/02/22	13/02/23	29/01/24	23/01/25	27/01/26	-	-	-

¹AED in Million²AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE NATIONAL BANK OF RAS AL-KHAIMAH	6.93x	-	-	7.15%	548.74Cr
JPMORGAN CHASE & CO.	13.12x	-	-	1.91%	88TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	42TCr
BANK OF AMERICA CORPORATION	11.76x	-	-	2.21%	38TCr
AGRICULTURAL BANK OF CHINA LIMITED	6.61x	-	-	4.79%	36TCr
CHINA CONSTRUCTION BANK CORPORATION	6.11x	-	-	5.05%	33TCr
HSBC HOLDINGS PLC	11.79x	-	-	4.41%	33TCr
BANK OF CHINA LIMITED	6.7x	-	-	4.75%	30TCr
ROYAL BANK OF CANADA	17.1x	-	-	2.46%	27TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.21x	-	-	2.78%	26TCr
Average	10.05x			4.05%	35.26TCr
Weighted average by Cap.	10.55x			3.49%