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 61,988
Change - 22.64% 55.9% 43.42% 16.06% 22.13%
Enterprise Value (EV) 15,948 19,559 30,493 43,733 50,754 61,988
Change - 22.64% 55.9% 43.42% 16.06% 22.13%
P/E 14.3x 5.28x 3.55x 4.9x 7.67x 8.28x
PBR 0.79x 0.83x 1.01x 1.19x 1.29x 1.51x
PEG - 0x 0x 1.29x -0.3x 0.6x
Capitalization / Revenue 2.75x 2.61x 2.82x 3.26x 4.04x 4.42x
EV / Revenue 0x 0x 0x 0x 0x 4.42x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.35x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1 9 - - 10 11.2
Rate of return 1.26% 9.23% - - 3.95% 3.62%
EPS 2 5.56 18.48 42.82 44.45 33 37.33
Distribution rate 18% 48.7% - - 30.3% 30%
Net sales 1 5,806 7,496 10,803 13,416 12,576 14,013
EBITDA - - - - - -
EBIT 1 3,183 4,430 7,461 9,720 8,705 9,767
Net income 1 1,002 3,706 8,589 8,917 6,840 7,814
Net Debt - - - - - -
Reference price 2 79.50 97.50 152.00 218.00 253.00 309.00
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.($)
8.28x - - 3.62% 16.88B
13.79x - - 1.85% 912B
6.39x - - 4.86% 441B
6.92x - - 4.59% 389B
11.64x - - 2.34% 354B
6.43x - - 4.83% 349B
6.86x - - 4.66% 322B
10.77x - - 4.9% 296B
17.76x - - 2.37% 285B
11.55x - - 2.24% 255B
Average 10.04x 3.63% 361.97B
Weighted average by Cap. 10.50x 3.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mashreqbank

Historical PBR trend

Valuation ratios - PBR - Mashreqbank

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mashreqbank

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mashreqbank


Year-on-year evolution of the Yield

Valuation ratios - Yield - Mashreqbank
  1. Stock Market
  2. Stocks
  3. MASQ Stock
  4. Valuation Mashreqbank