Valuation Aldar Properties

Stocks

Market Closed - Abu Dhabi Securities Exchange Other stock markets 06:59:03 2026-07-17 EDT			5-day change	1st Jan Change
7.570 ^AED	-2.57%		-6.54%	-12.99%

07-10	Aldar Properties Launches New Mixed-use Destination on Yas Island in UAE	MT
07-09	Aldar Unveils Yas Point Waterfront Destination on Yas Island	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	31,372	34,831	42,065	60,385	68,405	59,520	-	-
Change	-	11.03%	20.77%	43.55%	13.28%	-12.99%	-	-
Enterprise Value (EV) ¹	30,892	32,579	42,426	61,635	72,257	62,116	56,173	50,989
Change	-	5.46%	30.23%	45.28%	17.23%	-14.03%	-9.57%	-9.23%
P/E	13.5x	12x	11x	11x	9.11x	7.21x	6.02x	5.19x
PBR	1.17x	1.15x	1.28x	1.64x	1.61x	1.24x	1.02x	0.88x
PEG	-	0.5x	0.3x	0.2x	0.3x	0.73x	0.3x	0.3x
Capitalization / Revenue	3.66x	3.11x	2.97x	2.63x	2.02x	1.53x	1.38x	1.22x
EV / Revenue	3.6x	2.91x	3x	2.68x	2.14x	1.6x	1.3x	1.05x
EV / EBITDA	10.4x	8.89x	8.32x	9.05x	7.33x	5.17x	4.2x	3.32x
EV / EBIT	11.4x	9.81x	10.7x	10.1x	7.67x	5.58x	4.48x	3.45x
EV / FCF	5.67x	-24.7x	31.2x	22.4x	14.9x	16.7x	8.76x	7.55x
FCF Yield	17.6%	-4.04%	3.21%	4.46%	6.73%	6%	11.4%	13.3%
Dividend per Share ²	0.15	0.16	0.17	0.185	0.205	0.2317	0.2563	0.3076
Rate of return	3.76%	3.61%	3.18%	2.41%	2.36%	3.06%	3.39%	4.06%
EPS ²	0.295	0.368	0.486	0.7	0.955	1.05	1.258	1.458
Distribution rate	50.8%	43.5%	35%	26.4%	21.5%	22.1%	20.4%	21.1%
Net sales ¹	8,576	11,200	14,161	22,998	33,818	38,796	43,178	48,778
EBITDA ¹	2,966	3,664	5,100	6,813	9,858	12,006	13,372	15,366
EBIT ¹	2,716	3,321	3,977	6,117	9,421	11,131	12,538	14,768
Net income ¹	2,316	2,944	3,922	5,596	7,611	8,170	9,802	11,255
Net Debt ¹	-480.2	-2,253	361	1,250	3,852	2,596	-3,347	-8,531
Reference price ²	3.990	4.430	5.350	7.680	8.700	7.570	7.570	7.570
Nbr of stocks (in thousands)	7,862,630	7,862,630	7,862,630	7,862,630	7,862,630	7,862,630	-	-
Announcement Date	2/9/22	2/9/23	2/9/24	2/10/25	2/9/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALDAR PROPERTIES	7.4x	1.64x	5.3x	2.98%	16.63B
SUN HUNG KAI PROPERTIES LIMITED	16.01x	5.02x	13.53x	3.17%	45.58B
MITSUBISHI ESTATE CO., LTD.	21.11x	4.3x	17.62x	1.19%	31.22B
CHINA RESOURCES LAND LIMITED	8.85x	1.49x	7.65x	3.98%	31.49B
EMAAR PROPERTIES	5.77x	0.68x	1.39x	8.65%	27.82B
MITSUI FUDOSAN CO., LTD.	14.33x	3.11x	14.9x	2.45%	25.66B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.38x	6.88x	18.47x	1.39%	21.75B
CK ASSET HOLDINGS LIMITED	8.96x	2.31x	7.11x	4.07%	21.13B
Average	12.23x	3.18x	10.75x	3.48%	27.66B
Weighted average by Cap.	12.85x	3.32x	11.16x	3.51%