Valuation International Holding Company

Stocks

Market Closed - Abu Dhabi Securities Exchange 07:00:00 2026-10-23 EDT			5-day change	1st Jan Change
350.00 ^AED	-0.57%		-0.74%	-12.39%

10-22	US extends deadline for buyers of Lukoil foreign assets until November 21	RE
10-22	US extends deadline for buyers of Lukoil foreign assets until November 21	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	76,482	276,792	899,176	876,319	888,384	873,540
Change	-	261.9%	224.86%	-2.54%	1.38%	-1.67%
Enterprise Value (EV) ¹	73,117	256,950	870,019	850,085	836,840	795,751
Change	-	251.42%	238.59%	-2.29%	-1.56%	-4.91%
P/E	26.7x	37.7x	60.2x	31.8x	56.3x	40.2x
PBR	10.2x	10.2x	13.3x	9.2x	6.07x	5.7x
PEG	-	0x	0.9x	0.4x	-1.3x	1.1x
Capitalization / Revenue	10.9x	9.69x	17.6x	14.6x	9.59x	7.84x
EV / Revenue	10.4x	9x	17.1x	14.1x	9.03x	7.14x
EV / EBITDA	33.7x	29.6x	130x	91.3x	48.8x	36.3x
EV / EBIT	37.3x	32.7x	202x	131x	63.1x	46.9x
EV / FCF	87.2x	93.7x	-226x	-188x	-26.1x	24.8x
FCF Yield	1.15%	1.07%	-0.44%	-0.53%	-3.84%	4.03%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.575	4.029	6.806	12.55	7.188	9.93
Distribution rate	-	-	-	-	-	-
Net sales ¹	7,047	28,562	50,946	60,089	92,658	111,401
EBITDA ¹	2,167	8,670	6,707	9,313	17,162	21,942
EBIT ¹	1,958	7,849	4,300	6,486	13,272	16,978
Net income ¹	2,869	7,339	12,653	27,523	15,766	21,715
Net Debt ¹	-3,365	-19,842	-29,156	-26,234	-51,544	-77,789
Reference price ²	42.00	152.00	410.00	399.50	405.00	399.50
Nbr of stocks (in thousands)	1,821,000	1,821,000	2,193,111	2,193,540	2,193,540	2,186,584
Announcement Date	3/4/21	3/22/22	3/10/23	2/26/24	2/24/25	2/13/26

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.($)
INTERNATIONAL HOLDING COMPANY	-	-	-	-	208B
BERKSHIRE HATHAWAY INC.	25.52x	-	-	-.--%	1,161B
HITACHI, LTD.	25.67x	2.07x	12.86x	1.08%	159B
3M COMPANY	22.54x	3.87x	13.13x	1.84%	89.63B
ILLINOIS TOOL WORKS INC.	24.11x	5.16x	17.61x	2.37%	78.53B
MITSUBISHI HEAVY INDUSTRIES, LTD.	26.83x	2.03x	15.34x	0.83%	77.46B
HONEYWELL INTERNATIONAL INC.	9.97x	3.99x	18.1x	2.41%	70.09B
MITSUBISHI ELECTRIC CORPORATION	18.05x	1.45x	10.24x	1.36%	62.27B
DSM-FIRMENICH	53.73x	3.27x	16.76x	2.31%	30.12B
Average	25.80x	3.12x	14.86x	1.53%	215.09B
Weighted average by Cap.	24.97x	3.01x	14.47x	0.53%