|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18.95 AED | -1.30% |
|
+0.80% | +25.08% |
| 02-13 | Mideast stocks - Emaar lifts Dubai on strong earnings; Abu Dhabi snaps 9-day winning streak | RE |
| 02-13 | Emaar Development Resumes Trading on Dubai Bourse | MT |
Company Valuation: Emaar Development
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 17,480 | 17,640 | 28,600 | 54,800 | 60,600 | 76,800 | - | - |
| Change | - | 0.92% | 62.13% | 91.61% | 10.58% | 26.73% | - | - |
| Enterprise Value (EV) 1 | 15,050 | 7,169 | 10,182 | 31,234 | 60,600 | 28,744 | 18,388 | 76,800 |
| Change | - | -52.36% | 42.02% | 206.76% | 94.02% | -52.57% | -36.03% | 317.67% |
| P/E ratio | 5.4x | 4.64x | 4.31x | 7.17x | 5.35x | 5.46x | 5.2x | 6.25x |
| PBR | 1.21x | 0.96x | 1.25x | 1.93x | - | 1.64x | 1.31x | 0.97x |
| PEG | - | 0.3x | 0.1x | 0.5x | 0.1x | 0.2x | 1.04x | -0.4x |
| Capitalization / Revenue | 1.12x | 1.53x | 2.4x | 2.86x | 2.2x | 2.01x | 1.92x | 1.94x |
| EV / Revenue | 0.96x | 0.62x | 0.85x | 1.63x | 2.2x | 0.75x | 0.46x | 1.94x |
| EV / EBITDA | 3.62x | 1.7x | 1.27x | 3.31x | 4.23x | 1.33x | 0.98x | 5.27x |
| EV / EBIT | 3.69x | 1.81x | 1.41x | 3.45x | 4.51x | 1.53x | 1.01x | 5.28x |
| EV / FCF | 3.59x | 0.83x | 1.04x | 2.85x | - | 2.25x | 1.2x | 4.79x |
| FCF Yield | 27.9% | 120% | 95.8% | 35% | - | 44.5% | 83.5% | 20.9% |
| Dividend per Share 2 | - | 0.52 | 0.5205 | 0.68 | - | 1.07 | 1.254 | 1 |
| Rate of return | - | 11.8% | 7.28% | 4.96% | - | 5.57% | 6.53% | 5.21% |
| EPS 2 | 0.81 | 0.95 | 1.66 | 1.91 | 2.83 | 3.515 | 3.691 | 3.07 |
| Distribution rate | - | 54.7% | 31.4% | 35.6% | - | 30.4% | 34% | 32.6% |
| Net sales 1 | 15,602 | 11,541 | 11,921 | 19,147 | 27,486 | 38,223 | 39,908 | 39,544 |
| EBITDA 1 | 4,154 | 4,224 | 7,987 | 9,423 | 14,331 | 21,652 | 18,791 | 14,559 |
| EBIT 1 | 4,081 | 3,954 | 7,237 | 9,047 | 13,432 | 18,771 | 18,148 | 14,551 |
| Net income 1 | 3,244 | 3,808 | 6,629 | 7,633 | 11,316 | 15,244 | 14,312 | 12,291 |
| Net Debt 1 | -2,430 | -10,471 | -18,418 | -23,566 | - | -48,056 | -58,412 | - |
| Reference price 2 | 4.37 | 4.41 | 7.15 | 13.70 | 15.15 | 19.20 | 19.20 | 19.20 |
| Nbr of stocks (in thousands) | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | - | - |
| Announcement Date | 14/02/22 | 17/03/23 | 09/02/24 | 14/02/25 | 12/02/26 | - | - | - |
1AED in Million2AED
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.26x | 0.89x | 1.89x | 5.3% | 20.91B | |
| 95.35x | - | - | - | 46.28B | |
| 8.21x | 18.23x | 22.38x | 4.82% | 26.28B | |
| 12.84x | 4.32x | 10.76x | -.--% | 17.27B | |
| 19.1x | - | - | 5.57% | 10.32B | |
| 10.51x | 1.04x | 8.62x | 1.77% | 8.19B | |
| -1.86x | 1.35x | -28.44x | -.--% | 8.12B | |
| 5.45x | 15.61x | 22.15x | 4.41% | 5.94B | |
| 12.2x | 0.56x | 7.33x | 3.84% | 4.8B | |
| 26x | - | - | - | 4.45B | |
| Average | 19.40x | 6.00x | 6.38x | 3.21% | 15.26B | |
| Weighted average by Cap. | 35.76x | 7.51x | 8.96x | 3.48% |
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
- Equities
- EMAARDEV Stock
- Valuation Emaar Development
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition