Projected Income Statement: ADNH Catering PLC

Forecast Balance Sheet: ADNH Catering PLC

Forecast Balance Sheet - ADNH Catering PLC
Fiscal Period: December 2024 2025 2026 2027 2028
Net Debt - - - - -
Change - - - - -
Announcement Date 2/11/25 2/6/26 - - -
Estimates

Cash Flow Forecast: ADNH Catering PLC

Fiscal Period: December 2024 2025 2026 2027 2028
CAPEX 1 14.95 17.33 19 20 21
Change - 15.89% 9.64% 5.26% 5%
Free Cash Flow (FCF) 1 185.4 - - - -
Change - - - - -
Announcement Date 2/11/25 2/6/26 - - -
1AED in Million
Estimates

Forecast Financial Ratios: ADNH Catering PLC

Fiscal Period: December 2024 2025 2026 2027 2028

Profitability

     
EBITDA Margin (%) 14.05% 15.2% 11.63% 13.35% 13.53%
EBIT Margin (%) 10.22% 11.26% 7.8% 9.4% 9.6%
EBT Margin (%) - - - - -
Net margin (%) - - - - -
FCF margin (%) 11.15% - - - -
FCF / Net Income (%) - - - - -

Profitability

     
ROA 17.29% - - - -
ROE 46.31% 31.03% 19.75% 23.76% 24.94%

Financial Health

     
Leverage (Debt/EBITDA) - - - - -
Debt / Free cash flow - - - - -

Capital Intensity

     
CAPEX / Current Assets (%) 0.9% 0.99% 1.02% 1.01% 1%
CAPEX / EBITDA (%) 6.41% 6.54% 8.73% 7.57% 7.42%
CAPEX / FCF (%) 8.07% - - - -

Items per share

     
Cash flow per share 1 - - - - -
Change - - - - -
Dividend per Share 1 0.027 0.08 0.0543 0.0731 0.0792
Change - 196.3% -32.15% 34.65% 8.43%
Book Value Per Share 1 - 0.2743 0.264 - -
Change - - -3.76% - -
EPS 1 - - - - -
Change - - - - -
Nbr of stocks (in thousands) 2,250,000 2,216,600 2,221,200 2,221,200 2,221,200
Announcement Date 2/11/25 2/6/26 - - -
1AED
Estimates
2026 *2027 *
P/E - -
PBR 2.32x -
EV / Sales 0.73x 0.69x
Yield 8.85% 11.9%

EPS & Dividend

EPS & Dividend - ADNH Catering PLC


Y-o-Y evolution of P/E

Valuation ratios - P/E - ADNH Catering PLC
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - ADNH Catering PLC
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.6130AED
Average target price
0.9400AED
Spread / Average Target
+53.34%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - ADNH Catering PLC
  1. Stock Market
  2. Stocks
  3. ADNHC Stock
  4. Financials ADNH Catering PLC