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 2,638 - -
Change - -13.48% 5.07% 41.72% 104.14% -26.7% - -
Enterprise Value (EV) 1 1,368 1,996 2,415 2,183 3,460 2,969 3,223 2,638
Change - 45.85% 21.01% -9.61% 58.51% -14.19% 8.55% -18.15%
P/E -1.42x 39.4x 1.49x - - 8.79x 6.15x -
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 2.17x 1.56x 0.9x
EV / EBITDA - 3,056x 30.9x 17.2x 15.2x 8.68x 6.67x -
EV / EBIT - -307x 34.1x 18.9x 16.7x 9.05x 6.9x -
EV / FCF - 13.5x 42.3x -2.72x 16.9x -8.78x -25.6x -
FCF Yield - 7.43% 2.36% -36.8% 5.93% -11.4% -3.91% -
Dividend per Share 2 - - - - - 0.03 0.03 0.03
Rate of return - - - - - 4.88% 4.88% 4.88%
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 0.6150 0.6150 0.6150
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.($)
- 2.17x8.68x - 718M
15.78x4.97x13.37x3.21% 44.9B
20.45x4.21x17.18x1.22% 30.13B
8.47x1.48x7.57x4.16% 29.81B
5.69x0.63x1.31x8.85% 27.19B
14.69x3.15x15.08x2.39% 26.11B
9.19x2.37x7.3x3.8% 21.66B
15.17x6.87x18.36x1.4% 21.34B
10.27x1.65x14.29x3.68% 18.7B
Average 12.46x 3.06x 11.46x 3.59% 24.51B
Weighted average by Cap. 12.87x 3.28x 11.77x 3.59%

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