Company Valuation: United Co. for Housing & Development - S.A.E.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,340 1,253 1,037 1,405 1,415 2,464
Change - -6.46% -17.27% 35.58% 0.67% 74.15%
Enterprise Value (EV) 1 1,160 1,090 1,282 1,699 1,286 1,853
Change - -6.05% 17.68% 32.49% -24.33% 44.1%
P/E 14.5x 15x 11x 12.6x 10.9x 11.3x
PBR 2.03x 1.74x 1.36x 1.8x 1.96x 2.59x
PEG - -1.69x 0.6x 0.5x 0.4x 0.2x
Capitalization / Revenue 7.2x 9.4x 3.92x 3.5x 3.73x 6.73x
EV / Revenue 6.24x 8.18x 4.85x 4.23x 3.39x 5.06x
EV / EBITDA 11.4x 15.4x 10.9x 7.3x 5.58x 8.33x
EV / EBIT 11.5x 15.6x 11x 7.33x 5.63x 8.41x
EV / FCF -17.8x 47.7x -2.77x 53x 3.03x 4.08x
FCF Yield -5.63% 2.1% -36.2% 1.89% 33% 24.5%
Dividend per Share 2 - - - - - 0.125
Rate of return - - - - - 1.16%
EPS 2 0.3254 0.2965 0.3541 0.4359 0.5517 0.9502
Distribution rate - - - - - 13.2%
Net sales 1 186 133.3 264.2 401.9 379.4 366.4
EBITDA 1 101.3 70.69 117.7 232.8 230.5 222.3
EBIT 1 100.6 69.88 117.1 231.9 228.4 220.2
Net income 1 105.8 80.93 98.2 111 130.3 220.3
Net Debt 1 -179.7 -163.4 245.7 293.5 -129.3 -611.5
Reference price 2 4.73 4.44 3.89 5.50 6.01 10.73
Nbr of stocks (in thousands) 283,203 282,210 266,490 255,540 235,424 229,644
Announcement Date 22/02/21 27/02/22 27/02/23 29/02/24 02/03/25 05/03/26
1EGP in Million2EGP
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 91.96M
14.36x1.37x10.44x1.2% 41.92B
12.83x - - 0.78% 24.47B
10.47x0.95x9.04x3.87% 17.9B
11.68x1.43x8.5x0.68% 13.96B
10.1x0.83x9.06x4.23% 13.94B
13.69x0.84x6.74x3.06% 6.78B
14.71x0.65x6.57x1.78% 6.19B
11.94x0.96x7.45x5.09% 5.18B
10x0.78x11.06x3.74% 5.14B
Average 12.20x 0.97x 8.61x 2.72% 13.56B
Weighted average by Cap. 12.58x 1.12x 9.25x 2.1%

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. UNIT Stock
  4. Valuation United Co. for Housing & Development - S.A.E.