Company Valuation: Union Properties

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,368 1,184 1,244 1,763 3,599 2,651 - -
Change - -13.48% 5.07% 41.72% 104.14% -26.34% - -
Enterprise Value (EV) 1 1,368 1,996 2,415 2,183 3,460 2,990 3,348 2,651
Change - 45.85% 21.01% -9.61% 58.51% -13.59% 11.97% -20.82%
P/E -1.42x 39.4x 1.49x - - 12.4x 6.87x -
PBR - - - - - - - -
PEG - -0x 0x - - - 0.1x -
Capitalization / Revenue - 2.82x 2.45x 3.33x 4.88x 2.15x 1.39x 0.92x
EV / Revenue - 4.76x 4.75x 4.13x 4.7x 2.42x 1.75x 0.92x
EV / EBITDA - 3,056x 30.9x 17.2x 15.2x 13.2x 8.45x -
EV / EBIT - -307x 34.1x 18.9x 16.7x 10.9x 7.49x -
EV / FCF - 13.5x 42.3x -2.72x 16.9x 1.14x -14.4x -
FCF Yield - 7.43% 2.36% -36.8% 5.93% 87.4% -6.93% -
Dividend per Share 2 - - - - - 0.03 0.03 0.03
Rate of return - - - - - 4.85% 4.85% 4.85%
EPS 2 -0.225 0.007 0.195 - - 0.05 0.09 -
Distribution rate - - - - - 60% 33.3% -
Net sales 1 - 419.2 508 528.8 736.9 1,233 1,909 2,893
EBITDA 1 - 0.653 78.04 126.6 227.4 227 396 -
EBIT 1 - -6.492 70.88 115.2 207 274 447 -
Net income 1 -966.8 29.98 837.6 275.6 462.5 218 365 -
Net Debt 1 - 811.9 1,171 419.9 -138.9 339 697 -
Reference price 2 0.3190 0.2760 0.2900 0.4110 0.8390 0.6180 0.6180 0.6180
Nbr of stocks (in thousands) 4,289,540 4,289,540 4,289,540 4,289,540 4,289,540 4,289,540 - -
Announcement Date 25/03/22 13/03/23 12/03/24 13/02/25 13/02/26 - - -
1AED in Million2AED
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 2.25x12.21x - 662M
14.96x4.79x12.87x3.39% 42.62B
18.25x4x16.1x1.34% 28.64B
8.45x1.54x7.95x4.29% 27.7B
13.99x3.1x14.85x2.5% 26.21B
5.38x0.62x1.31x9.29% 25.89B
10.29x2.08x8.84x4.08% 20.69B
7.78x0.86x3.14x2.87% 19.89B
13.05x6.45x16.98x1.64% 19.33B
10.05x1.48x12.38x3.81% 18.39B
Average 11.36x 2.72x 10.66x 3.69% 23B
Weighted average by Cap. 11.79x 2.92x 10.71x 3.71%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. UPP Stock
  4. Valuation Union Properties