Valuation Emaar Properties Monde

Stocks

End-of-day quote Monde Other stock markets			5-day change	1st Jan Change
- ^AED	-.--%		-.--%	-

07-31	MIDEAST STOCKS-UAE stocks rise as earnings boost sentiment	RE
07-27	Mideast stocks-Gulf stocks advance on Iran de-escalation hopes; Saudi ends flat after oil-site attacks	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,999	51,795	70,003	113,578	124,185	97,227	-	-
Change	-	29.49%	35.15%	62.25%	9.34%	-21.71%	-	-
Enterprise Value (EV) ¹	49,921	48,004	48,419	73,209	62,530	30,799	16,852	-4,025
Change	-	-3.84%	0.86%	51.2%	-14.59%	-50.75%	-45.28%	-123.88%
P/E	9.4x	7.06x	6x	8.4x	7.06x	5.54x	5.01x	4.18x
PBR	0.65x	0.75x	0.9x	1.33x	1.32x	0.95x	0.85x	0.73x
PEG	-	0.1x	0.1x	0.5x	0.2x	-40.68x	0.5x	0.2x
Capitalization / Revenue	1.41x	2.08x	2.62x	3.2x	2.51x	1.84x	1.59x	1.4x
EV / Revenue	1.77x	1.93x	1.81x	2.06x	1.26x	0.58x	0.28x	-0.06x
EV / EBITDA	6.2x	4.89x	3.02x	3.8x	2.45x	1.2x	0.54x	-0.12x
EV / EBIT	7.51x	6.64x	3.82x	4.66x	2.83x	1.32x	0.62x	-0.12x
EV / FCF	5.28x	2.74x	2.6x	3.16x	1.98x	1.09x	0.84x	-0.24x
FCF Yield	18.9%	36.5%	38.5%	31.7%	50.4%	91.7%	119%	-415%
Dividend per Share ²	0.15	0.25	0.5	1	1	1	1	1.012
Rate of return	3.07%	4.27%	6.31%	7.78%	7.12%	9.09%	9.09%	9.2%
EPS ²	0.52	0.83	1.32	1.53	1.99	1.987	2.195	2.633
Distribution rate	28.8%	30.1%	37.9%	65.4%	50.3%	50.3%	45.6%	38.5%
Net sales ¹	28,270	24,926	26,750	35,505	49,557	52,765	61,200	69,453
EBITDA ¹	8,057	9,816	16,033	19,277	25,561	25,617	31,196	34,860
EBIT ¹	6,649	7,228	12,671	15,722	22,102	23,386	27,358	32,334
Net income ¹	3,800	6,832	11,630	13,514	17,599	17,418	19,391	23,274
Net Debt ¹	9,922	-3,791	-21,584	-40,370	-61,655	-66,428	-80,375	-101,252
Reference price ²	4.89	5.86	7.92	12.85	14.05	11.00	11.00	11.00
Nbr of stocks (in thousands)	8,179,739	8,838,790	8,838,790	8,838,790	8,838,790	8,838,790	-	-
Announcement Date	2/14/22	2/14/23	2/8/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	16x	5.02x	13.52x	3.17%	45.53B
CHINA RESOURCES LAND LIMITED	8.59x	1.49x	7.62x	4.11%	30.19B
MITSUBISHI ESTATE CO., LTD.	19.43x	4.08x	16.67x	1.28%	29.4B
MITSUI FUDOSAN CO., LTD.	14.43x	3.12x	14.95x	2.44%	26.35B
CK ASSET HOLDINGS LIMITED	9.06x	2.34x	7.19x	3.85%	21.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.46x	6.71x	17.95x	1.47%	20.88B
ALPHA DHABI HOLDING	7.79x	0.86x	3.14x	2.87%	19.93B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.35x	1.66x	14.35x	3.65%	18.86B
HONGKONG LAND HOLDINGS LIMITED	35.85x	13.18x	34.05x	3.29%	17.37B
Average	15.10x	4.27x	14.38x	2.9%	25.54B
Weighted average by Cap.	14.82x	4.10x	13.85x	2.9%