Valuation Aldar Properties

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 11:55:42 05/06/2026 BST			5-day change	1st Jan Change
7.350 ^AED	-0.14%		-5.77%	-15.52%

05-25	Mideast stocks-most Gulf markets gain on US-Iran peace hopes	RE
05-25	MIDEAST STOCKS-Most Gulf markets advance on US-Iran peace hopes	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	31,372	34,831	42,065	60,385	68,405	57,790	-	-
Change	-	11.03%	20.77%	43.55%	13.28%	-15.52%	-	-
Enterprise Value (EV) ¹	30,892	32,579	42,426	61,635	72,257	58,909	53,817	48,674
Change	-	5.46%	30.23%	45.28%	17.23%	-18.47%	-8.64%	-9.56%
P/E ratio	13.5x	12x	11x	11x	9.11x	6.64x	5.82x	5x
PBR	1.17x	1.15x	1.28x	1.64x	1.61x	1.21x	0.99x	0.85x
PEG	-	0.5x	0.3x	0.2x	0.3x	0.4x	0.4x	0.3x
Capitalization / Revenue	3.66x	3.11x	2.97x	2.63x	2.02x	1.49x	1.33x	1.19x
EV / Revenue	3.6x	2.91x	3x	2.68x	2.14x	1.52x	1.24x	1x
EV / EBITDA	10.4x	8.89x	8.32x	9.05x	7.33x	4.94x	3.96x	3.24x
EV / EBIT	11.4x	9.81x	10.7x	10.1x	7.67x	5.39x	4.23x	3.34x
EV / FCF	5.67x	-24.7x	31.2x	22.4x	14.9x	15.8x	8.39x	7.2x
FCF Yield	17.6%	-4.04%	3.21%	4.46%	6.73%	6.32%	11.9%	13.9%
Dividend per Share ²	0.15	0.16	0.17	0.185	0.205	0.2264	0.2561	0.2784
Rate of return	3.76%	3.61%	3.18%	2.41%	2.36%	3.08%	3.48%	3.79%
EPS ²	0.295	0.368	0.486	0.7	0.955	1.107	1.264	1.469
Distribution rate	50.8%	43.5%	35%	26.4%	21.5%	20.5%	20.3%	19%
Net sales ¹	8,576	11,200	14,161	22,998	33,818	38,724	43,434	48,571
EBITDA ¹	2,966	3,664	5,100	6,813	9,858	11,926	13,576	15,045
EBIT ¹	2,716	3,321	3,977	6,117	9,421	10,933	12,730	14,561
Net income ¹	2,316	2,944	3,922	5,596	7,611	8,333	9,738	11,263
Net Debt ¹	-480.2	-2,253	361	1,250	3,852	1,119	-3,973	-9,116
Reference price ²	3.990	4.430	5.350	7.680	8.700	7.350	7.350	7.350
Nbr of stocks (in thousands)	7,862,630	7,862,630	7,862,630	7,862,630	7,862,630	7,862,630	-	-
Announcement Date	09/02/22	09/02/23	09/02/24	10/02/25	09/02/26	-	-	-

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.($)
ALDAR PROPERTIES	6.65x	1.52x	4.95x	3.08%	15.75B
SUN HUNG KAI PROPERTIES LIMITED	15.86x	4.89x	13.42x	3.15%	45.75B
CHINA RESOURCES LAND LIMITED	9.09x	1.53x	7.65x	3.92%	32.75B
MITSUBISHI ESTATE CO., LTD.	21.57x	4.28x	17.98x	1.18%	29.64B
EMAAR PROPERTIES	5.74x	0.67x	1.34x	8.83%	27.24B
MITSUI FUDOSAN CO., LTD.	14.8x	3.11x	15.36x	2.37%	24.93B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	12.13x	1.81x	15.37x	3.11%	22.43B
CK ASSET HOLDINGS LIMITED	9.55x	2.31x	7.93x	3.89%	20.87B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.26x	6.66x	18.89x	1.24%	20.31B
Average	12.29x	2.98x	11.43x	3.42%	26.63B
Weighted average by Cap.	12.83x	3.11x	11.63x	3.47%