|
Delayed
Abu Dhabi Securities Exchange
04:35:27 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 2.310 AED | -0.43% |
|
-2.12% | -7.97% |
| 08-19 | AlphaMena Lifts RAK Ceramics' PT, Maintains Add Rating | MT |
| 08-13 | RAK Ceramics Maintained at Buy as FAB Notes 'Resilient' Q2 Performance | MT |
Company Valuation: R.A.K. Ceramics
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,832 | 2,812 | 2,653 | 2,474 | 2,494 | 2,305 | - | - |
| Change | - | -0.7% | -5.65% | -6.74% | 0.8% | -7.57% | - | - |
| Enterprise Value (EV) 1 | 2,832 | 4,113 | 4,075 | 3,869 | 3,988 | 3,751 | 3,931 | 2,305 |
| Change | - | 45.24% | -0.94% | -5.06% | 3.09% | -5.93% | 4.8% | -41.36% |
| P/E | 11.4x | 9.43x | 9.21x | 11.3x | 10.2x | 12.3x | 9.47x | - |
| PBR | 1.27x | 1.3x | 1.19x | 1.11x | 1.11x | 1.04x | - | - |
| PEG | - | 0.5x | -2.76x | -0.5x | 0.9x | -0.5x | 0.3x | - |
| Capitalization / Revenue | 0.99x | 0.8x | 0.77x | 0.77x | 0.76x | 0.74x | 0.66x | 0.61x |
| EV / Revenue | 0.99x | 1.17x | 1.18x | 1.2x | 1.21x | 1.21x | 1.12x | 0.61x |
| EV / EBITDA | 6.17x | 8.12x | 7.1x | 6.95x | 6.4x | 6.93x | 5.8x | - |
| EV / EBIT | 9.7x | 12.5x | 10.8x | 11.1x | 16.7x | 12.5x | 11.2x | - |
| EV / FCF | 6.24x | 10.9x | 16.7x | 8.81x | 16.5x | 11.6x | 33.6x | 11.5x |
| FCF Yield | 16% | 9.19% | 6% | 11.3% | 6.06% | 8.62% | 2.98% | 8.72% |
| Dividend per Share 2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Rate of return | 7.02% | 7.07% | 7.49% | 8.03% | 7.97% | 8.62% | 8.62% | 8.62% |
| EPS 2 | 0.25 | 0.3 | 0.29 | 0.22 | 0.245 | 0.1893 | 0.245 | - |
| Distribution rate | 80% | 66.7% | 69% | 90.9% | 81.6% | 106% | 81.6% | - |
| Net sales 1 | 2,861 | 3,517 | 3,458 | 3,232 | 3,285 | 3,096 | 3,504 | 3,763 |
| EBITDA 1 | 458.9 | 506.8 | 573.8 | 557 | 623.6 | 541 | 678 | - |
| EBIT 1 | 291.8 | 328.3 | 378.8 | 349.2 | 238.2 | 300.3 | 350 | - |
| Net income 1 | 246.5 | 302.8 | 290.9 | 221.1 | 243.7 | 196 | 254 | 287 |
| Net Debt 1 | - | 1,301 | 1,422 | 1,394 | 1,494 | 1,446 | 1,626 | - |
| Reference price 2 | 2.850 | 2.830 | 2.670 | 2.490 | 2.510 | 2.320 | 2.320 | 2.320 |
| Nbr of stocks (in thousands) | 993,704 | 993,704 | 993,704 | 993,704 | 993,704 | 993,704 | - | - |
| Announcement Date | 2/7/22 | 2/9/23 | 2/8/24 | 2/12/25 | 2/11/26 | - | - | - |
1AED in Million2AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.25x | 1.21x | 6.93x | 8.62% | 628M | |
| 22.56x | 2.84x | 13.92x | 1.94% | 39.76B | |
| 11.46x | 0.91x | 5.93x | 3.5% | 36.9B | |
| 28.65x | 5.74x | 19.47x | 2.4% | 21.86B | |
| 21.84x | 1.86x | 13.5x | 0.67% | 18.96B | |
| 16.65x | 2.26x | 11.3x | 1.71% | 14.66B | |
| 18.27x | 3.01x | 12.42x | 1.36% | 13.46B | |
| -16.47x | 1.36x | 15.93x | 3.49% | 10.85B | |
| 20.95x | 3.29x | 10.88x | 0.61% | 9.81B | |
| 19.25x | 2.01x | 10.61x | 0.23% | 9.25B | |
| Average | 15.54x | 2.45x | 12.09x | 2.45% | 17.61B | |
| Weighted average by Cap. | 17.39x | 2.54x | 12.31x | 2.08% |
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
- Stock Market
- Stocks
- RAKCEC Stock
- Valuation R.A.K. Ceramics
Select your edition
All financial news and data tailored to specific country editions
