Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  DUBAI FINANCIAL MARKET  >  Emaar Properties PJSC    EMAAR   AEE000301011

EMAAR PROPERTIES PJSC

(EMAAR)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M AED Estimates in M AED
Fiscal Period December 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 18 812 25 694 24 586 24 901 26 831 21 838
EBITDA 7 774 10 498 - 9 232 9 929 9 138
Operating profit (EBIT) 6 717 9 286 8 032 7 952 8 629 7 634
Pre-Tax Profit (EBT) 6 851 9 336 7 904 8 084 8 484 7 601
Net income 5 704 6 108 6 200 6 286 6 601 5 879
P/E ratio - - - 4,16x 4,00x 4,46x
EPS ( AED ) 0,80 0,85 0,87 0,88 0,92 0,82
Dividend per Share ( AED ) 0,14 0,15 - 0,16 0,16 0,21
Yield - - - 4,34% 4,43% 5,74%
Reference price ( AED ) - - - 3,660 3,660 3,660
Announcement Date 02/14/2018
02:03pm
02/14/2019
08:15am
02/12/2020
01:24pm
- - -
Finances - Leverage
Actuals in M AED Estimates in M AED
Fiscal Period December 2017 2018 2020 (e) 2021 (e) 2022 (e)
Debt 466 11 416 15 257 10 288 -
Finance - - - - 0,00
Operating income (EBITDA) 7 774 10 498 9 232 9 929 9 138
Leverage
(Debt/EBITDA)
0,06x 1,09x 1,65x 1,04x -
Capital Expenditure 4 789 6 264 3 222 3 434 1 030
Free Cash Flow (FCF) 620 -2 203 4 300 6 812 6 170
Book Value Per Share (BVPS) ( AED ) 6,85 6,78 8,32 9,03 7,55
Cash Flow per Share ( AED ) 0,36 0,06 0,61 1,05 -
Announcement Date 02/14/2018
02:03pm
02/14/2019
08:15am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 26 205 M AED -
Entreprise Value (EV) 41 462 M AED 36 493 M AED
Valuation 2020e 2021e
P/E ratio (Price / EPS) 4,16x 4,00x
Capitalization / Revenue 1,05x 0,98x
EV / Revenue 1,67x 1,55x
EV / EBITDA 4,49x 4,18x
Yield (DPS / Price) 4,34% 4,43%
Price to book (Price / BVPS) 0,44x 0,41x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 31,9% 32,2%
Operating Leverage (Delta EBIT / Delta Sales) - 1,10x
Net Margin (Net Profit / Revenue) 25,2% 24,6%
ROA (Net Profit / Asset) 5,72% 5,80%
ROE (Net Profit / Equities) 10,5% 10,3%
Rate of Dividend 18,1% 17,7%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   12,9% 12,8%
Cash Flow / Sales 17,7% 28,1%
Capital Intensity (Assets / Sales) 4,41x 4,24x
Financial Leverage (Net Debt / EBITDA) 1,65x 1,04x
EPS & Dividend