Company Valuation: Mashreqbank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 15,948 19,559 30,493 43,733 50,754 67,606
Change - 22.64% 55.9% 43.42% 16.06% 33.2%
Enterprise Value (EV) 15,948 19,559 30,493 43,733 50,754 67,606
Change - 22.64% 55.9% 43.42% 16.06% 33.2%
P/E 14.3x 5.28x 3.55x 4.9x 7.67x 9.85x
PBR 0.79x 0.83x 1.01x 1.19x 1.29x 1.69x
PEG - 0x 0x 1.29x -0.3x 2.65x
Capitalization / Revenue 2.75x 2.61x 2.82x 3.26x 4.04x 5.18x
EV / Revenue 0x 0x 0x 0x 0x 5.18x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.43x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1 9 - - - 10.27
Rate of return 1.26% 9.23% - - - 3.05%
EPS 2 5.56 18.48 42.82 44.45 33 34.22
Distribution rate 18% 48.7% - - - 30%
Net sales 1 5,806 7,496 10,803 13,416 12,576 13,045
EBITDA - - - - - -
EBIT 1 3,183 4,430 7,461 9,720 8,705 9,093
Net income 1 1,002 3,706 8,589 8,917 6,840 7,090
Net Debt - - - - - -
Reference price 2 79.50 97.50 152.00 218.00 253.00 337.00
Nbr of stocks (in thousands) 200,610 200,610 200,610 200,610 200,610 200,610
Announcement Date 01/02/22 30/01/23 29/01/24 30/01/25 02/02/26 -
1AED in Million2AED
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.77x - - 3.07% 18.27B
13.99x - - 1.78% 940B
13.35x - - 1.91% 436B
6.22x - - 4.98% 402B
13.04x - - 4% 365B
6.17x - - 5% 327B
6.57x - - 4.82% 290B
17.76x - - 2.37% 290B
12.04x - - 2.17% 266B
14.65x - - 2.7% 267B
Average 11.36x 3.28% 360.09B
Weighted average by Cap. 11.83x 3.07%

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

  1. Stock Market
  2. Stocks
  3. MASQ Stock
  4. Valuation Mashreqbank
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!