Company Valuation: SHUAA Capital

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,724 1,732 1,070 527.4 575.6 878.2
Change - 0.45% -38.22% -50.71% 9.13% 52.56%
Enterprise Value (EV) 1 1,701 406.1 1,743 1,186 1,508 1,226
Change - -76.13% 329.13% -31.92% 27.09% -18.66%
P/E 13.8x 71.7x -7.91x -0.58x -1.92x 5.61x
PBR 1.16x 1.19x 0.86x 1.53x 16.6x 1.51x
PEG - -0.9x 0x -0x 0x -0x
Capitalization / Revenue 5.26x 4.58x 2.96x -1.28x 44.9x 17.7x
EV / Revenue 5.19x 1.07x 4.82x -2.88x 118x 24.7x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.03 - - - - -
Rate of return 4.41% - - - - -
EPS 2 0.0494 0.009558 -0.0533 -0.3575 -0.118 0.0428
Distribution rate 60.7% - - - - -
Net sales 1 327.7 377.8 361.3 -411.5 12.82 49.62
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 125.3 24.24 -135.2 -906.6 -299.2 156.5
Net Debt 1 -23.15 -1,326 672.5 659 932.2 348.3
Reference price 2 0.6800 0.6850 0.4220 0.2080 0.2270 0.2400
Nbr of stocks (in thousands) 2,535,720 2,528,539 2,535,720 2,535,720 2,535,720 3,659,023
Announcement Date 3/11/21 3/29/22 3/23/23 5/28/24 3/26/25 3/25/26
1AED in Million2AED
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 196M
20.11x3.86x10.57x2.85% 69.48B
12.34x - - 3.02% 45.38B
6.76x - - 2.26% 14B
8.82x0.98x - 3.67% 12.61B
12.03x0.85x - 1.92% 9.08B
8.6x - - 6.17% 7.58B
-1331.73x2.99x16.19x1.12% 4.74B
27.31x - - 1.65% 4.16B
Average -154.47x 2.17x 13.38x 2.83% 18.58B
Weighted average by Cap. -23.10x 3.16x 10.93x 2.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. SHUAA Stock
  4. Valuation SHUAA Capital