Valuation Multiply Group

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 10:59:02 13/02/2026 GMT			5-day change	1st Jan Change
2.200 ^AED	-2.65%		-2.22%	-15.71%

02-13	IHC to Launch New International Financial Services Holding Entity	MT
02-12	International Holding Company PJSC Launches Judan Financial Holding, Jointly Owned by IHC and Its Subsidiaries Alpha Dhabi Holding, 2Pointzero Group and Sirius International Holding	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Capitalization ¹	20,608	51,968	35,616	23,184	29,232
Change	-	152.17%	-31.47%	-34.91%	26.09%
Enterprise Value (EV) ¹	12,161	48,138	28,058	11,125	-6,459
Change	-	295.84%	-41.71%	-60.35%	-158.05%
P/E ratio	111x	2.82x	108x	-4,140x	10.6x
PBR	2.03x	1.82x	1.23x	0.8x	0.7x
PEG	-1.1x	0x	-1.1x	41x	-0x
Capitalization / Revenue	55.4x	46.2x	27.5x	11.5x	4.17x
EV / Revenue	32.7x	42.8x	21.7x	5.5x	-0.92x
EV / EBITDA	74.5x	113x	59.2x	15.7x	-4.15x
EV / EBIT	94.6x	145x	77.4x	21.1x	-5.38x
EV / FCF	-36.9x	34.6x	-36.3x	285x	3.65x
FCF Yield	-2.71%	2.89%	-2.76%	0.35%	27.4%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	0.0165	1.645	0.0295	-0.0005	0.2455
Distribution rate	-	-	-	-	-
Net sales ¹	371.9	1,126	1,294	2,022	7,004
EBITDA ¹	163.2	425.6	474.2	710.8	1,557
EBIT ¹	128.5	331.6	362.6	527.1	1,200
Net income ¹	184.9	18,425	337.8	-5.6	3,440
Net Debt ¹	-8,447	-3,830	-7,558	-12,059	-35,691
Reference price ²	1.840	4.640	3.180	2.070	2.610
Nbr of stocks (in thousands)	11,200,000	11,200,000	11,200,000	11,200,000	11,200,000
Announcement Date	10/02/22	10/02/23	07/02/24	04/02/25	06/02/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MULTIPLY GROUP	-	-	-	-	6.89B
HAL TRUST	10.88x	0.88x	3.45x	1.92%	17.22B
MERITZ FINANCIAL GROUP INC.	9.31x	15.09x	-	1.14%	16.11B
KOÇ HOLDING	21.35x	0.51x	8.48x	3.32%	12.84B
GROUPE BRUXELLES LAMBERT SA	24.19x	1.69x	9.54x	6.14%	11.92B
Average	16.43x	4.55x	7.15x	3.13%	13B
Weighted average by Cap.	15.49x	4.91x	6.71x	2.88%