Company Valuation: Dubai Islamic Insurance & Reinsurance Co. (Aman)

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 232.5 248.3 198.7 97.98 74.5 76.53
Change - 6.8% -20% -50.68% -23.96% 2.73%
Enterprise Value (EV) 1 153.2 175.5 65.84 48.83 -15.29 -79.43
Change - 14.56% -62.49% -25.83% -131.31% -419.65%
P/E 12.2x 20.2x -19.5x 88.4x -2.62x 9.42x
PBR 2.73x 2.87x 2.51x 1.28x 1.88x 1.6x
PEG - -0.6x 0x -1x 0x -0x
Capitalization / Revenue 1.7x 1.85x 1.43x -10.4x 1.09x 2.98x
EV / Revenue 1.12x 1.31x 0.47x -5.16x -0.22x -3.09x
EV / EBITDA 7.89x 17.1x -21.2x -9.33x 0.62x 48.9x
EV / EBIT 8.01x 17.3x -20.4x -9.19x 0.62x 47.9x
EV / FCF -1.23x -10.5x 0.65x 3.8x -0.2x -1.1x
FCF Yield -81.2% -9.49% 153% 26.3% -497% -90.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0847 0.0544 -0.045 0.00491 -0.1259 0.036
Distribution rate - - - - - -
Net sales 1 136.8 134.3 139.3 -9.46 68.32 25.71
EBITDA 1 19.42 10.29 -3.106 -5.233 -24.68 -1.625
EBIT 1 19.14 10.15 -3.226 -5.314 -24.72 -1.66
Net income 1 19.12 12.29 -10.16 1.109 -28.41 8.126
Net Debt 1 -79.31 -72.81 -132.8 -49.15 -89.78 -156
Reference price 2 1.0300 1.1000 0.8800 0.4340 0.3300 0.3390
Nbr of stocks (in thousands) 225,750 225,750 225,750 225,750 225,750 225,750
Announcement Date 21/03/21 01/04/22 31/03/23 17/04/24 20/04/25 08/04/26
1AED in Million2AED
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.07M
13.49x - - 4.54% 175B
12.41x2.95x10.62x1.19% 129B
14.62x1.77x - 5.61% 104B
20.18x3.52x12.38x2.15% 82.87B
28.08x4.21x12.96x1.23% 58.22B
18.85x4.12x12.09x1.18% 57.37B
10.76x0.67x - 3.71% 34.51B
8.87x1.35x - 1.92% 34.38B
17.51x3x10.75x1.3% 27B
Average 16.08x 2.70x 11.76x 2.54% 70.21B
Weighted average by Cap. 15.69x 2.82x 11.66x 2.96%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dubai Islamic Insurance & Reinsurance Co. (Aman)

Historical PBR trend

Valuation ratios - PBR - Dubai Islamic Insurance & Reinsurance Co. (Aman)

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dubai Islamic Insurance & Reinsurance Co. (Aman)

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dubai Islamic Insurance & Reinsurance Co. (Aman)

  1. Stock Market
  2. Stocks
  3. AMAN Stock
  4. Valuation Dubai Islamic Insurance & Reinsurance Co. (Aman)