Company Valuation: Barwa Real Estate Company Q.P.S.C.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 13,234 11,907 11,180 11,261 11,012 10,180
Change - -10.03% -6.11% 0.73% -2.21% -7.56%
Enterprise Value (EV) 1 22,890 24,888 27,030 23,931 21,406 21,491
Change - 8.73% 8.61% -11.47% -10.55% 0.4%
P/E 10.9x 10.7x 9.82x 9.16x 8.91x 8.19x
PBR 0.65x 0.57x 0.53x 0.52x 0.49x 0.45x
PEG - -1.29x 4.49x 1.14x 15.88x 14.44x
Capitalization / Revenue 8.34x 3.44x 4.34x 6.93x 5.75x 5.44x
EV / Revenue 14.4x 7.19x 10.5x 14.7x 11.2x 11.5x
EV / EBITDA 28.4x 20.4x 29.9x 25.6x 19.9x 19.7x
EV / EBIT 31.1x 21.4x 31.1x 26.5x 20.6x 20.3x
EV / FCF 35.8x 28.2x 69.3x -9.44x 6.88x 110x
FCF Yield 2.79% 3.54% 1.44% -10.6% 14.5% 0.91%
Dividend per Share 2 0.125 0.175 0.175 0.18 0.18 0.18
Rate of return 3.68% 5.72% 6.09% 6.22% 6.36% 6.88%
EPS 2 0.312 0.2862 0.2925 0.3159 0.3177 0.3195
Distribution rate 40.1% 61.1% 59.8% 57% 56.7% 56.3%
Net sales 1 1,587 3,462 2,575 1,625 1,915 1,871
EBITDA 1 806.2 1,219 904.3 934.8 1,075 1,093
EBIT 1 736.6 1,165 868.3 901.8 1,041 1,060
Net income 1 1,214 1,114 1,138 1,229 1,236 1,243
Net Debt 1 9,655 12,981 15,851 12,670 10,394 11,311
Reference price 2 3.401 3.060 2.873 2.894 2.830 2.616
Nbr of stocks (in thousands) 3,891,246 3,891,246 3,891,246 3,891,246 3,891,246 3,891,246
Announcement Date 2/16/21 2/15/22 2/13/23 2/11/24 2/10/25 2/12/26
1QAR in Million2QAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.32B
5.75x0.78x1.61x8.56% 28.1B
18.06x3.97x15.98x1.36% 27.94B
13.93x3.1x14.81x2.51% 25.78B
8.14x0.9x3.28x2.75% 20.81B
13.1x6.4x16.84x1.66% 18.82B
37.84x13.87x34.9x3.14% 18.26B
33.85x15.76x54.52x1.21% 17.64B
7.71x1.87x5.7x2.67% 17.49B
8.76x26.67x - 2.51% 14.78B
Average 16.35x 8.15x 18.46x 2.93% 19.2B
Weighted average by Cap. 15.79x 6.91x 16.92x 3.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. BRES Stock
  4. Valuation Barwa Real Estate Company Q.P.S.C.