Company Valuation: Mashreqbank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 15,948 19,559 30,493 43,733 50,754 51,557
Change - 22.64% 55.9% 43.42% 16.06% 1.58%
Enterprise Value (EV) 15,948 19,559 30,493 43,733 50,754 51,557
Change - 22.64% 55.9% 43.42% 16.06% 1.58%
P/E 14.3x 5.28x 3.55x 4.9x 7.67x 7.51x
PBR 0.79x 0.83x 1.01x 1.19x 1.29x 1.29x
PEG - 0x 0x 1.29x -0.3x 2.02x
Capitalization / Revenue 2.75x 2.61x 2.82x 3.26x 4.04x 3.95x
EV / Revenue 0x 0x 0x 0x 0x 3.95x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.67x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1 9 - - - 10.27
Rate of return 1.26% 9.23% - - - 3.99%
EPS 2 5.56 18.48 42.82 44.45 33 34.22
Distribution rate 18% 48.7% - - - 30%
Net sales 1 5,806 7,496 10,803 13,416 12,576 13,045
EBITDA - - - - - -
EBIT 1 3,183 4,430 7,461 9,720 8,705 9,093
Net income 1 1,002 3,706 8,589 8,917 6,840 7,090
Net Debt - - - - - -
Reference price 2 79.50 97.50 152.00 218.00 253.00 257.00
Nbr of stocks (in thousands) 200,610 200,610 200,610 200,610 200,610 200,610
Announcement Date 2/1/22 1/30/23 1/29/24 1/30/25 2/2/26 -
1AED in Million2AED
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.51x - - 3.99% 14.04B
13.98x - - 1.79% 939B
13.28x - - 1.91% 435B
6.02x - - 5.15% 388B
12.75x - - 4.05% 355B
5.75x - - 5.3% 301B
18.57x - - 2.3% 291B
6.09x - - 5.14% 269B
11.86x - - 2.21% 261B
15.29x - - 2.59% 258B
Average 11.11x 3.44% 351.23B
Weighted average by Cap. 11.87x 3.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MASQ Stock
  4. Valuation Mashreqbank