|
Market Closed -
Abu Dhabi Securities Exchange
07:00:00 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 7.740 AED | -2.03% |
|
-2.03% | -11.03% |
| 06:13am | Aldar Properties Kept at Buy as FAB Notes 'Resilient' Q3 Performance | MT |
| 10-28 | MIDEAST - Factors to watch - Oct 28 | RE |
Company Valuation: Aldar Properties
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 | 60,935 | - | - |
| Change | - | 11.03% | 20.77% | 43.55% | 13.28% | -10.92% | - | - |
| Enterprise Value (EV) 1 | 30,892 | 32,579 | 42,426 | 61,635 | 72,257 | 67,032 | 58,027 | 53,344 |
| Change | - | 5.46% | 30.23% | 45.28% | 17.23% | -7.23% | -13.43% | -8.07% |
| P/E | 13.5x | 12x | 11x | 11x | 9.11x | 7.19x | 6.16x | 5.48x |
| PBR | 1.17x | 1.15x | 1.28x | 1.64x | 1.61x | 1.24x | 1.05x | 0.9x |
| PEG | - | 0.5x | 0.3x | 0.2x | 0.3x | 0.6x | 0.4x | 0.4x |
| Capitalization / Revenue | 3.66x | 3.11x | 2.97x | 2.63x | 2.02x | 1.65x | 1.42x | 1.27x |
| EV / Revenue | 3.6x | 2.91x | 3x | 2.68x | 2.14x | 1.81x | 1.36x | 1.11x |
| EV / EBITDA | 10.4x | 8.89x | 8.32x | 9.05x | 7.33x | 5.49x | 4.25x | 3.49x |
| EV / EBIT | 11.4x | 9.81x | 10.7x | 10.1x | 7.67x | 5.88x | 4.5x | 3.68x |
| EV / FCF | 5.67x | -24.7x | 31.2x | 22.4x | 14.9x | 176x | 8.86x | 7.86x |
| FCF Yield | 17.6% | -4.04% | 3.21% | 4.46% | 6.73% | 0.57% | 11.3% | 12.7% |
| Dividend per Share 2 | 0.15 | 0.16 | 0.17 | 0.185 | 0.205 | 0.22 | 0.2512 | 0.2937 |
| Rate of return | 3.76% | 3.61% | 3.18% | 2.41% | 2.36% | 2.84% | 3.24% | 3.79% |
| EPS 2 | 0.295 | 0.368 | 0.486 | 0.7 | 0.955 | 1.078 | 1.259 | 1.414 |
| Distribution rate | 50.8% | 43.5% | 35% | 26.4% | 21.5% | 20.4% | 20% | 20.8% |
| Net sales 1 | 8,576 | 11,200 | 14,161 | 22,998 | 33,818 | 36,946 | 42,768 | 48,143 |
| EBITDA 1 | 2,966 | 3,664 | 5,100 | 6,813 | 9,858 | 12,221 | 13,660 | 15,284 |
| EBIT 1 | 2,716 | 3,321 | 3,977 | 6,117 | 9,421 | 11,395 | 12,893 | 14,497 |
| Net income 1 | 2,316 | 2,944 | 3,922 | 5,596 | 7,611 | 8,421 | 9,902 | 11,111 |
| Net Debt 1 | -480.2 | -2,253 | 361 | 1,250 | 3,852 | 6,097 | -2,908 | -7,592 |
| Reference price 2 | 3.990 | 4.430 | 5.350 | 7.680 | 8.700 | 7.750 | 7.750 | 7.750 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.33x | 1.85x | 5.58x | 2.78% | 16.91B | |
| 65.15x | - | - | - | 69.9B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.6B | |
| 18.33x | 4.01x | 16.12x | 1.34% | 28.21B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.35x | 3.14x | 15.02x | 2.44% | 26.41B | |
| 8.02x | 1.47x | 8.22x | 4.41% | 26.72B | |
| 10.23x | 2.01x | 7.74x | 4.1% | 20.57B | |
| 8.43x | 2.96x | 6.93x | -.--% | 20.18B | |
| 13.05x | 6.39x | 16.81x | 1.67% | 18.65B | |
| Average | 16.31x | 3.00x | 9.91x | 3.26% | 29.48B | |
| Weighted average by Cap. | 23.97x | 3.03x | 10.08x | 3.45% |
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
- ALDAR Stock
- Valuation Aldar Properties
Select your edition
All financial news and data tailored to specific country editions
