Company Valuation: Union Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,368 1,184 1,244 1,763 3,599 2,544 - -
Change - -13.48% 5.07% 41.72% 104.14% -29.32% - -
Enterprise Value (EV) 1 1,368 1,996 2,415 2,183 3,460 2,883 3,241 2,544
Change - 45.85% 21.01% -9.61% 58.51% -16.69% 12.42% -21.51%
P/E -1.42x 39.4x 1.49x - - 11.9x 6.59x -
PBR - - - - - - - -
PEG - -0x 0x - - - 0.1x -
Capitalization / Revenue - 2.82x 2.45x 3.33x 4.88x 2.06x 1.33x 0.88x
EV / Revenue - 4.76x 4.75x 4.13x 4.7x 2.34x 1.7x 0.88x
EV / EBITDA - 3,056x 30.9x 17.2x 15.2x 12.7x 8.18x -
EV / EBIT - -307x 34.1x 18.9x 16.7x 10.5x 7.25x -
EV / FCF - 13.5x 42.3x -2.72x 16.9x 1.1x -14x -
FCF Yield - 7.43% 2.36% -36.8% 5.93% 90.6% -7.16% -
Dividend per Share 2 - - - - - 0.03 0.03 0.03
Rate of return - - - - - 5.06% 5.06% 5.06%
EPS 2 -0.225 0.007 0.195 - - 0.05 0.09 -
Distribution rate - - - - - 60% 33.3% -
Net sales 1 - 419.2 508 528.8 736.9 1,233 1,909 2,893
EBITDA 1 - 0.653 78.04 126.6 227.4 227 396 -
EBIT 1 - -6.492 70.88 115.2 207 274 447 -
Net income 1 -966.8 29.98 837.6 275.6 462.5 218 365 -
Net Debt 1 - 811.9 1,171 419.9 -138.9 339 697 -
Reference price 2 0.3190 0.2760 0.2900 0.4110 0.8390 0.5930 0.5930 0.5930
Nbr of stocks (in thousands) 42,89,540 42,89,540 42,89,540 42,89,540 42,89,540 42,89,540 - -
Announcement Date 25/03/22 13/03/23 12/03/24 13/02/25 13/02/26 - - -
1AED in Million2AED
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 2.36x12.83x - 70Cr
14.22x4.6x12.37x3.56% 4.05TCr
5.84x0.79x1.67x8.52% 2.83TCr
17.82x3.95x15.86x1.38% 2.8TCr
7.83x1.41x7.81x4.51% 2.62TCr
13.62x3.06x14.66x2.57% 2.56TCr
8.07x0.89x3.26x2.77% 2.07TCr
10.27x2.01x8.3x4.09% 2.06TCr
13.04x6.39x16.81x1.67% 1.9TCr
36.95x13.63x34.32x3.21% 1.79TCr
Average 14.18x 3.91x 12.79x 3.59% 2.27TCr
Weighted average by Cap. 13.59x 3.79x 12.11x 3.7%

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

  1. Stock Market
  2. Stocks
  3. UPP Stock
  4. Valuation Union Properties
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!