Valuation Emaar Properties Monde

Stocks

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

06-12	MIDEAST STOCKS-UAE shares hit two-month high as hopes grow for Iran-US deal	RE
06-12	UAE Indices Rebound; Dubai's Emaar Properties Soars	MT

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	103,414	-	-
Change	-	29.49%	35.15%	62.25%	9.34%	-16.73%	-	-
Enterprise Value (EV) ¹	49,921	48,004	48,419	73,209	62,530	35,224	18,572	-7,894
Change	-	-3.84%	0.86%	51.2%	-14.59%	-43.67%	-47.28%	-142.51%
P/E Ratio	9.4x	7.06x	6x	8.4x	7.06x	5.94x	5.49x	5.33x
PBR	0.65x	0.75x	0.9x	1.33x	1.32x	0.99x	0.88x	0.76x
PEG	-	0.1x	0.1x	0.5x	0.2x	-5.88x	0.66x	1.85x
Capitalization / Revenue	1.41x	2.08x	2.62x	3.2x	2.51x	1.96x	1.76x	1.7x
EV / Revenue	1.77x	1.93x	1.81x	2.06x	1.26x	0.67x	0.32x	-0.13x
EV / EBITDA	6.2x	4.89x	3.02x	3.8x	2.45x	1.35x	0.62x	-0.25x
EV / EBIT	7.51x	6.64x	3.82x	4.66x	2.83x	1.58x	0.73x	-0.27x
EV / FCF	5.28x	2.74x	2.6x	3.16x	1.98x	1.2x	0.77x	-0.41x
FCF Yield	18.9%	36.5%	38.5%	31.7%	50.4%	83%	130%	-242%
Dividend per Share ²	0.15	0.25	0.5	1	1	1	1	1.017
Rate of return	3.07%	4.27%	6.31%	7.78%	7.12%	8.55%	8.55%	8.69%
EPS ²	0.52	0.83	1.32	1.53	1.99	1.97	2.133	2.194
Distribution rate	28.8%	30.1%	37.9%	65.4%	50.3%	50.8%	46.9%	46.3%
Net sales ¹	28,270	24,926	26,750	35,505	49,557	52,708	58,753	60,861
EBITDA ¹	8,057	9,816	16,033	19,277	25,561	26,009	29,818	31,707
EBIT ¹	6,649	7,228	12,671	15,722	22,102	22,327	25,448	29,141
Net income ¹	3,800	6,832	11,630	13,514	17,599	17,411	18,838	19,392
Net Debt ¹	9,922	-3,791	-21,584	-40,370	-61,655	-68,189	-84,842	-111,308
Reference price ²	4.89	5.86	7.92	12.85	14.05	11.70	11.70	11.70
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	15x	4.68x	12.82x	3.34%	43.27B
CHINA RESOURCES LAND LIMITED	9.42x	1.56x	7.8x	3.78%	33.93B
MITSUBISHI ESTATE CO., LTD.	23.03x	4.45x	18.7x	1.1%	31.6B
MITSUI FUDOSAN CO., LTD.	15.71x	3.2x	15.81x	2.23%	26.43B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.85x	1.78x	15.16x	3.19%	21.92B
CK ASSET HOLDINGS LIMITED	9.46x	2.28x	7.85x	3.93%	20.67B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.48x	6.71x	19.02x	1.23%	20.58B
ALPHA DHABI HOLDING	14.73x	0.94x	6.21x	2.53%	20.45B
Average	14.33x	3.20x	12.92x	2.67%	27.35B
Weighted average by Cap.	14.56x	3.31x	12.98x	2.72%