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 2,642 - -
Change - -13.48% 5.07% 41.72% 104.14% -26.58% - -
Enterprise Value (EV) 1 1,368 1,996 2,415 2,183 3,460 2,973 3,227 2,642
Change - 45.85% 21.01% -9.61% 58.51% -14.07% 8.54% -18.13%
P/E -1.42x 39.4x 1.49x - - 8.8x 6.16x -
PBR - - - - - - - -
PEG - -0x 0x - - - 0.1x -
Capitalization / Revenue - 2.82x 2.45x 3.33x 4.88x 1.93x 1.28x 0.9x
EV / Revenue - 4.76x 4.75x 4.13x 4.7x 2.18x 1.56x 0.9x
EV / EBITDA - 3,056x 30.9x 17.2x 15.2x 8.69x 6.68x -
EV / EBIT - -307x 34.1x 18.9x 16.7x 9.07x 6.91x -
EV / FCF - 13.5x 42.3x -2.72x 16.9x -8.8x -25.6x -
FCF Yield - 7.43% 2.36% -36.8% 5.93% -11.4% -3.9% -
Dividend per Share 2 - - - - - 0.03 0.03 0.03
Rate of return - - - - - 4.87% 4.87% 4.87%
EPS 2 -0.225 0.007 0.195 - - 0.07 0.1 -
Distribution rate - - - - - 42.9% 30% -
Net sales 1 - 419.2 508 528.8 736.9 1,367 2,063 2,925
EBITDA 1 - 0.653 78.04 126.6 227.4 342 483 -
EBIT 1 - -6.492 70.88 115.2 207 328 467 -
Net income 1 -966.8 29.98 837.6 275.6 462.5 321 444 -
Net Debt 1 - 811.9 1,171 419.9 -138.9 331 585 -
Reference price 2 0.3190 0.2760 0.2900 0.4110 0.8390 0.6160 0.6160 0.6160
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- 2.18x8.69x - 719M
15.68x4.94x13.3x3.23% 44.6B
8.45x1.48x7.55x4.18% 29.72B
19.91x4.14x16.91x1.25% 29.33B
5.58x0.6x1.23x9.03% 26.66B
14.34x3.11x14.91x2.45% 25.48B
9.07x2.34x7.2x3.85% 21.38B
14.8x6.76x18.15x1.45% 20.76B
Average 12.55x 3.19x 10.99x 3.63% 24.83B
Weighted average by Cap. 12.88x 3.39x 11.39x 3.64%

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