Valuation International Holding Company

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 05:55:00 2025-12-05 EST			5-day change	1st Jan Change
399.50 ^AED	0.00%		0.00%	-1.36%

12-04	Abu Dhabi's Zelo secures $715 million from IHC to expand SME financing platform	RE
12-03	Emirati Conglomerate IHC Wraps Up AED5 Billion Share Buyback Program	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	11,290	76,482	276,792	899,176	876,319	888,384
Change	-	577.42%	261.9%	224.86%	-2.54%	1.38%
Enterprise Value (EV) ¹	10,453	73,117	256,950	870,019	850,085	836,840
Change	-	599.48%	251.42%	238.59%	-2.29%	-1.56%
P/E ratio	14.3x	26.7x	37.7x	60.2x	31.8x	56.3x
PBR	5.2x	10.2x	10.2x	13.3x	9.2x	6.07x
PEG	-	0x	0x	0.9x	0.4x	-1.3x
Capitalization / Revenue	8.97x	10.9x	9.69x	17.6x	14.6x	9.59x
EV / Revenue	8.3x	10.4x	9x	17.1x	14.1x	9.03x
EV / EBITDA	49.4x	33.7x	29.6x	130x	91.3x	48.8x
EV / EBIT	58.7x	37.3x	32.7x	202x	131x	63.1x
EV / FCF	31.8x	87.2x	93.7x	-226x	-188x	-26.1x
FCF Yield	3.14%	1.15%	1.07%	-0.44%	-0.53%	-3.84%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.4337	1.575	4.029	6.806	12.55	7.188
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,259	7,047	28,562	50,946	60,089	92,658
EBITDA ¹	211.4	2,167	8,670	6,707	9,313	17,162
EBIT ¹	178	1,958	7,849	4,300	6,486	13,272
Net income ¹	505.6	2,869	7,339	12,653	27,523	15,766
Net Debt ¹	-837.2	-3,365	-19,842	-29,156	-26,234	-51,544
Reference price ²	6.20	42.00	152.00	410.00	399.50	405.00
Nbr of stocks (in thousands)	1,821,000	1,821,000	1,821,000	2,193,111	2,193,540	2,193,540
Announcement Date	3/19/20	3/4/21	3/22/22	3/10/23	2/26/24	2/24/25

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.($)
INTERNATIONAL HOLDING COMPANY	-	-	-	-	238B
BERKSHIRE HATHAWAY INC.	17.84x	-	-	-.--%	1,086B
HITACHI, LTD.	28.07x	2.18x	14.33x	0.97%	145B
HONEYWELL INTERNATIONAL INC.	19.42x	3.53x	13.94x	2.38%	122B
3M COMPANY	25x	4.02x	14.19x	1.73%	89.92B
MITSUBISHI HEAVY INDUSTRIES, LTD.	48.58x	2.69x	24.17x	0.62%	87.89B
ILLINOIS TOOL WORKS INC.	23.85x	4.99x	17.3x	2.45%	72.35B
MITSUBISHI ELECTRIC CORPORATION	25.13x	1.53x	12.9x	1.23%	59.5B
DSM-FIRMENICH	23.65x	1.56x	8.6x	3.73%	20.1B
INDUSTRIES QATAR Q.P.S.C.	16.02x	4.16x	12.92x	5.96%	20.04B
Average	25.28x	3.08x	14.79x	2.12%	194.06B
Weighted average by Cap.	21.35x	3.10x	15.61x	0.64%