|
Market Closed -
Dubai FM
06:59:44 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 3.650 AED | -1.08% |
|
-1.62% | +1.96% |
| 10-20 | MIDEAST - Factors to watch - October 20 | RE |
| 10-19 | Global markets live: Eli Lilly, Tesla, KKR, Rheinmetall… |  |
Company Valuation: Dubai Investments
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,206 | 9,227 | 9,907 | 9,184 | 15,222 | 15,520 | - | - |
| Change | - | 12.44% | 7.37% | -7.3% | 65.74% | 1.96% | - | - |
| Enterprise Value (EV) 1 | 12,676 | 13,486 | 14,003 | 13,582 | 19,237 | 17,454 | 17,881 | 15,520 |
| Change | - | 6.38% | 3.84% | -3% | 41.63% | -9.27% | 2.45% | -13.2% |
| P/E | 12.9x | 5.71x | - | - | 9.94x | - | - | - |
| PBR | - | - | - | - | - | 1.04x | - | - |
| PEG | - | 0x | - | - | - | - | - | - |
| Capitalization / Revenue | 2.4x | 2.17x | 2.37x | 1.99x | 3.29x | 3.9x | 4.15x | 4.18x |
| EV / Revenue | 3.71x | 3.17x | 3.36x | 2.95x | 4.16x | 4.38x | 4.79x | 4.18x |
| EV / EBITDA | 13.6x | 6.8x | 8.23x | 6.73x | 9.07x | 15.7x | 16.2x | - |
| EV / EBIT | 18.1x | 7.53x | 9.11x | 7.36x | 9.85x | 13.8x | 19.5x | - |
| EV / FCF | - | 25.5x | 16.4x | 34.3x | 25.5x | 15.6x | 22x | 12.9x |
| FCF Yield | - | 3.92% | 6.09% | 2.91% | 3.92% | 6.4% | 4.56% | 7.73% |
| Dividend per Share 2 | 0.12 | 0.2 | 0.125 | 0.18 | 0.25 | 0.225 | 0.2 | - |
| Rate of return | 6.22% | 9.22% | 5.36% | 8.33% | 6.98% | 6.1% | 5.42% | - |
| EPS 2 | 0.15 | 0.38 | - | - | 0.36 | - | - | - |
| Distribution rate | 80% | 52.6% | - | - | 69.4% | - | - | - |
| Net sales 1 | 3,419 | 4,255 | 4,172 | 4,607 | 4,628 | 3,982 | 3,736 | 3,710 |
| EBITDA 1 | 932.9 | 1,984 | 1,702 | 2,017 | 2,122 | 1,110 | 1,102 | - |
| EBIT 1 | 699.8 | 1,790 | 1,537 | 1,847 | 1,952 | 1,267 | 918 | - |
| Net income 1 | 619.5 | 1,609 | 1,154 | 1,205 | 1,550 | 1,138 | 1,023 | 1,012 |
| Net Debt 1 | 4,470 | 4,259 | 4,096 | 4,398 | 4,015 | 1,934 | 2,361 | - |
| Reference price 2 | 1.930 | 2.170 | 2.330 | 2.160 | 3.580 | 3.690 | 3.690 | 3.690 |
| Nbr of stocks (in thousands) | 4,252,018 | 4,252,018 | 4,252,020 | 4,252,020 | 4,252,020 | 4,252,020 | - | - |
| Announcement Date | 1/31/22 | 3/21/23 | 2/13/24 | 2/12/25 | 3/24/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 4.43x | 15.88x | 6.1% | 4.27B | |
| 25.52x | - | - | -.--% | 1,161B | |
| 25.67x | 2.07x | 12.86x | 1.08% | 159B | |
| 22.54x | 3.87x | 13.13x | 1.84% | 89.63B | |
| 24.11x | 5.16x | 17.61x | 2.37% | 78.53B | |
| 26.83x | 2.03x | 15.34x | 0.83% | 77.46B | |
| 9.97x | 4.03x | 18.26x | 2.33% | 70.18B | |
| 18.05x | 1.45x | 10.24x | 1.36% | 62.27B | |
| 53.73x | 3.27x | 16.76x | 2.31% | 30.12B | |
| Average | 25.80x | 3.29x | 15.01x | 2.02% | 192.48B | |
| Weighted average by Cap. | 24.97x | 3.03x | 14.50x | 0.54% |
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
- DIC Stock
- Valuation Dubai Investments
Select your edition
All financial news and data tailored to specific country editions
