Valuation The National Bank of Ras Al-Khaimah

Stocks

Delayed Abu Dhabi Securities Exchange 10:15:23 26/08/2026 BST			5-day change	1st Jan Change
9.560 ^AED	+1.70%		+2.80%	+13.81%

08-24	UAE Shares Begin New Week in Green; US to Impose New Economic Sanctions on Iran	MT
07-28	Rakbank Kept at Accumulate as FAB Notes Q2 Results	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,543	7,878	10,661	12,170	16,897	18,908	-	-
Change	-	4.44%	35.32%	14.15%	38.84%	11.9%	-	-
Enterprise Value (EV)	7,543	7,878	10,661	12,170	16,897	18,908	18,908	18,908
Change	-	4.44%	35.32%	14.15%	38.84%	11.9%	0%	0%
P/E	10x	6.71x	5.96x	5.87x	6.51x	6.62x	7.32x	5.84x
PBR	0.9x	0.88x	0.86x	1.03x	1.15x	1.27x	1.21x	-
PEG	-	0.1x	0.1x	0.4x	0.3x	0.7x	-0.77x	0.2x
Capitalization / Revenue	2.33x	2.28x	2.42x	2.58x	3.27x	3.11x	3.5x	-
EV / Revenue	0x	0x	0x	0x	0x	3.11x	3.5x	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.01x	5.5x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1875	0.2833	0.31	0.5	0.63	0.6453	0.66	-
Rate of return	5%	7.23%	5.85%	8.26%	7.5%	6.87%	7.02%	-
EPS ²	0.375	0.5833	0.89	1.03	1.29	1.42	1.285	1.61
Distribution rate	50%	48.6%	34.8%	48.5%	48.8%	45.4%	51.4%	-
Net sales ¹	3,230	3,452	4,404	4,713	5,168	6,076	5,406	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,835	1,967	2,803	3,054	3,316	3,148	3,436	-
Net income ¹	756.1	1,171	1,784	2,076	2,609	2,855	2,584	3,232
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.750	3.917	5.300	6.050	8.400	9.400	9.400	9.400
Nbr of stocks (in thousands)	2,011,494	2,011,494	2,011,494	2,011,495	2,011,495	2,011,495	-	-
Announcement Date	01/02/22	13/02/23	29/01/24	23/01/25	27/01/26	-	-	-

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.($)
THE NATIONAL BANK OF RAS AL-KHAIMAH	6.62x	-	-	6.87%	5.15B
JPMORGAN CHASE & CO.	14.11x	-	-	1.77%	948B
BANK OF AMERICA CORPORATION	13.34x	-	-	1.91%	437B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.22x	-	-	4.98%	400B
HSBC HOLDINGS PLC	12.65x	-	-	4.13%	355B
CHINA CONSTRUCTION BANK CORPORATION	5.97x	-	-	5.11%	315B
ROYAL BANK OF CANADA	18.01x	-	-	2.39%	288B
BANK OF CHINA LIMITED	6.32x	-	-	4.98%	277B
WELLS FARGO & COMPANY	11.61x	-	-	2.25%	256B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.21x	-	-	2.79%	249B
Average	10.91x			3.72%	353B
Weighted average by Cap.	11.77x			3.1%