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 2,351 - -
Change - -13.48% 5.07% 41.72% 104.14% -34.68% - -
Enterprise Value (EV) 1 1,368 1,996 2,415 2,183 3,460 2,690 3,048 2,351
Change - 45.85% 21.01% -9.61% 58.51% -22.27% 13.31% -22.87%
P/E -1.42x 39.4x 1.49x - - 11x 6.09x -
PBR - - - - - - - -
PEG - -0x 0x - - - 0.1x -
Capitalization / Revenue - 2.82x 2.45x 3.33x 4.88x 1.91x 1.23x 0.81x
EV / Revenue - 4.76x 4.75x 4.13x 4.7x 2.18x 1.6x 0.81x
EV / EBITDA - 3,056x 30.9x 17.2x 15.2x 11.8x 7.7x -
EV / EBIT - -307x 34.1x 18.9x 16.7x 9.82x 6.82x -
EV / FCF - 13.5x 42.3x -2.72x 16.9x 1.03x -13.1x -
FCF Yield - 7.43% 2.36% -36.8% 5.93% 97.1% -7.61% -
Dividend per Share 2 - - - - - 0.03 0.03 0.03
Rate of return - - - - - 5.47% 5.47% 5.47%
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 0.5480 0.5480 0.5480
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.($)
- 2.15x11.68x - 629M
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
14.62x3.17x15.16x2.39% 27.15B
8.05x1.47x8.24x4.4% 26.82B
5.51x0.69x1.44x8.98% 26.81B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.37x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.04x 10.64x 3.36% 27.85B
Weighted average by Cap. 24.59x 3.16x 10.62x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Union Properties

Historical PBR trend

Valuation ratios - PBR - Union Properties

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Union Properties

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Union Properties


Year-on-year evolution of the Yield

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