Valuation The National Bank of Ras Al-Khaimah

Stocks

Market Closed - Abu Dhabi Securities Exchange 06:42:32 2026-08-13 EDT			5-day change	1st Jan Change
9.200 ^AED	+0.99%		+0.99%	+9.52%

07-28	Rakbank Kept at Accumulate as FAB Notes Q2 Results	MT
07-27	Abu Dhabi, Dubai Stocks Begin US Fed Week in Green	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,543	7,878	10,661	12,170	16,897	18,506	-	-
Change	-	4.44%	35.32%	14.15%	38.84%	9.52%	-	-
Enterprise Value (EV)	7,543	7,878	10,661	12,170	16,897	18,506	18,506	18,506
Change	-	4.44%	35.32%	14.15%	38.84%	9.52%	0%	0%
P/E	10x	6.71x	5.96x	5.87x	6.51x	6.48x	7.16x	5.71x
PBR	0.9x	0.88x	0.86x	1.03x	1.15x	1.24x	1.18x	-
PEG	-	0.1x	0.1x	0.4x	0.3x	0.6x	-0.75x	0.2x
Capitalization / Revenue	2.33x	2.28x	2.42x	2.58x	3.27x	3.05x	3.42x	-
EV / Revenue	0x	0x	0x	0x	0x	3.05x	3.42x	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.88x	5.39x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1875	0.2833	0.31	0.5	0.63	0.6453	0.66	-
Rate of return	5%	7.23%	5.85%	8.26%	7.5%	7.01%	7.17%	-
EPS ²	0.375	0.5833	0.89	1.03	1.29	1.42	1.285	1.61
Distribution rate	50%	48.6%	34.8%	48.5%	48.8%	45.4%	51.4%	-
Net sales ¹	3,230	3,452	4,404	4,713	5,168	6,076	5,406	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,835	1,967	2,803	3,054	3,316	3,148	3,436	-
Net income ¹	756.1	1,171	1,784	2,076	2,609	2,855	2,584	3,232
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.750	3.917	5.300	6.050	8.400	9.200	9.200	9.200
Nbr of stocks (in thousands)	2,011,494	2,011,494	2,011,494	2,011,495	2,011,495	2,011,495	-	-
Announcement Date	2/1/22	2/13/23	1/29/24	1/23/25	1/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE NATIONAL BANK OF RAS AL-KHAIMAH	6.42x	-	-	7.08%	4.99B
JPMORGAN CHASE & CO.	14.45x	-	-	1.74%	971B
BANK OF AMERICA CORPORATION	13.85x	-	-	1.83%	453B
HSBC HOLDINGS PLC	12.79x	-	-	4.1%	356B
ROYAL BANK OF CANADA	18.73x	-	-	2.28%	297B
WELLS FARGO & COMPANY	12.18x	-	-	2.14%	269B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.62x	-	-	2.71%	255B
BANCO SANTANDER, S.A.	12.05x	-	-	2.11%	212B
COMMONWEALTH BANK OF AUSTRALIA	25.74x	-	-	2.98%	204B
THE TORONTO-DOMINION BANK	18.37x	-	-	2.56%	204B
Average	14.92x			2.95%	322.65B
Weighted average by Cap.	15.19x			2.34%