Company Valuation: Finance House

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 481.3 567.9 597.7 590.9 583.1 579.4
Change - 17.99% 5.25% -1.15% -1.31% -0.63%
Enterprise Value (EV) 1 674.1 913.1 1,100 960.9 836.2 818.2
Change - 35.45% 20.44% -12.62% -12.97% -2.15%
P/E ratio -55.3x -82.9x -193x -251x 38x -159x
PBR 1.17x 1.49x 1.4x 1.65x 1.77x 1.84x
PEG - 3.9x 3.5x 14.3x -0x 1x
Capitalization / Revenue 2.09x 2.77x 3.13x 3.23x 4.94x 4.22x
EV / Revenue 2.93x 4.46x 5.75x 5.26x 7.08x 5.96x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.0104 - - - -
Rate of return - 0.55% - - - -
EPS 2 -0.0291 -0.0229 -0.0103 -0.008518 0.0564 -0.0135
Distribution rate - -45.4% - - - -
Net sales 1 230 204.7 191.1 182.7 118 137.3
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 13.59 13.96 15.48 16.56 35.98 15.68
Net Debt 1 192.8 345.2 502 370 253.1 238.8
Reference price 2 1.610 1.900 2.000 2.140 2.140 2.140
Nbr of stocks (in thousands) 298,950 298,900 298,862 276,109 272,481 270,766
Announcement Date 2/16/20 2/14/21 2/15/22 2/14/23 3/30/24 3/24/25
1AED in Million2AED
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 159M
32.68x18.13x - 0.51% 69.25B
13.22x3.55x26.26x2.94% 38.29B
30.49x3.22x17.78x0.06% 36.05B
53.28x6.49x22.23x-.--% 24.98B
7.71x1.81x - 1.77% 24.81B
22.99x14.35x28.44x0.94% 22.49B
30.3x - - - 16.56B
28.36x20.25x50.56x0.13% 16.09B
Average 27.38x 9.68x 29.05x 0.91% 27.63B
Weighted average by Cap. 27.63x 10.19x 26.50x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. FH Stock
  4. Valuation Finance House