Valuation Alpha Dhabi Holding

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 10:55:00 04/12/2025 GMT			5-day change	1st Jan Change
9.390 ^AED	+0.32%		+6.95%	-21.09%

11-27	UAE Stocks Close Mixed Ahead of OPEC+ Meeting	MT
11-27	AD Ports Sells NMDC Group's Minority Stake for AED1.6 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024
Capitalization ¹	273,000	270,800	188,000	119,000
Change	-	-0.81%	-30.58%	-36.7%
Enterprise Value (EV) ¹	270,429	260,632	185,359	107,125
Change	-	-3.62%	-28.88%	-42.21%
P/E ratio	61.2x	37.1x	17.8x	13.5x
PBR	11.9x	8.49x	4.47x	2.28x
PEG	-	0.6x	0.4x	-0.8x
Capitalization / Revenue	14.5x	6.76x	4.14x	1.88x
EV / Revenue	14.3x	6.51x	4.08x	1.69x
EV / EBITDA	55.9x	40.9x	26.5x	9.03x
EV / EBIT	64x	57.6x	37.4x	11.1x
EV / FCF	507x	-61.1x	-71.6x	49.8x
FCF Yield	0.2%	-1.64%	-1.4%	2.01%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	0.4459	0.729	1.058	0.8785
Distribution rate	-	-	-	-
Net sales ¹	18,848	40,050	45,416	63,396
EBITDA ¹	4,835	6,370	7,000	11,868
EBIT ¹	4,223	4,521	4,957	9,622
Net income ¹	3,182	7,342	10,680	8,888
Net Debt ¹	-2,571	-10,168	-2,641	-11,875
Reference price ²	27.300	27.080	18.800	11.900
Nbr of stocks (in thousands)	10,000,000	10,000,000	10,000,000	10,000,000
Announcement Date	15/03/22	03/03/23	13/02/24	12/02/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALPHA DHABI HOLDING	-	-	-	-	25.48B
SUN HUNG KAI PROPERTIES LIMITED	12.77x	4.22x	11.75x	3.8%	36.8B
EMAAR PROPERTIES	7.68x	1.27x	2.51x	7.53%	32.61B
MITSUI FUDOSAN CO., LTD.	18.18x	3.46x	17.11x	1.92%	31.76B
MITSUBISHI ESTATE CO., LTD.	22.14x	4.21x	17.41x	1.28%	28.62B
CHINA RESOURCES LAND LIMITED	7.4x	1.22x	6.63x	4.84%	26.95B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	16.26x	6.89x	19.44x	1.16%	22.17B
DLF LIMITED	40.48x	18.1x	58.82x	0.92%	19.44B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	8.44x	1.3x	10.08x	4.2%	18.39B
Average	16.67x	5.08x	17.97x	3.21%	26.91B
Weighted average by Cap.	15.84x	4.56x	16.12x	3.39%