Valuation International Holding Company

Equities

Market Closed - Abu Dhabi Securities Exchange Other stock markets 05:55:00 2026-02-06 am EST			5-day change	1st Jan Change
399.60 ^AED	0.00%		+0.03%	+0.03%

Feb. 05	Rival bidders pursue Lukoil assets despite Carlyle deal, sources say	RE
Feb. 05	Rival bidders pursue Lukoil assets despite Carlyle deal, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	11,290	76,482	276,792	899,176	876,319	888,384
Change	-	577.42%	261.9%	224.86%	-2.54%	1.38%
Enterprise Value (EV) ¹	10,453	73,117	256,950	870,019	850,085	836,840
Change	-	599.48%	251.42%	238.59%	-2.29%	-1.56%
P/E ratio	14.3x	26.7x	37.7x	60.2x	31.8x	56.3x
PBR	5.2x	10.2x	10.2x	13.3x	9.2x	6.07x
PEG	-	0x	0x	0.9x	0.4x	-1.3x
Capitalization / Revenue	8.97x	10.9x	9.69x	17.6x	14.6x	9.59x
EV / Revenue	8.3x	10.4x	9x	17.1x	14.1x	9.03x
EV / EBITDA	49.4x	33.7x	29.6x	130x	91.3x	48.8x
EV / EBIT	58.7x	37.3x	32.7x	202x	131x	63.1x
EV / FCF	31.8x	87.2x	93.7x	-226x	-188x	-26.1x
FCF Yield	3.14%	1.15%	1.07%	-0.44%	-0.53%	-3.84%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.4337	1.575	4.029	6.806	12.55	7.188
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,259	7,047	28,562	50,946	60,089	92,658
EBITDA ¹	211.4	2,167	8,670	6,707	9,313	17,162
EBIT ¹	178	1,958	7,849	4,300	6,486	13,272
Net income ¹	505.6	2,869	7,339	12,653	27,523	15,766
Net Debt ¹	-837.2	-3,365	-19,842	-29,156	-26,234	-51,544
Reference price ²	6.20	42.00	152.00	410.00	399.50	405.00
Nbr of stocks (in thousands)	1,821,000	1,821,000	1,821,000	2,193,111	2,193,540	2,193,540
Announcement Date	3/19/20	3/4/21	3/22/22	3/10/23	2/26/24	2/24/25

¹AED in Million²AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERNATIONAL HOLDING COMPANY	-	-	-	-	238B
BERKSHIRE HATHAWAY INC.	24.15x	-	-	-.--%	1,088B
HONEYWELL INTERNATIONAL INC.	27.44x	4.56x	18.78x	1.98%	148B
HITACHI, LTD.	28.97x	2.21x	15.35x	0.95%	148B
MITSUBISHI HEAVY INDUSTRIES, LTD.	57.62x	3.29x	28.07x	0.53%	100B
3M COMPANY	19.47x	3.75x	12.9x	1.9%	86.95B
ILLINOIS TOOL WORKS INC.	27.57x	5.7x	19.76x	2.14%	83.63B
MITSUBISHI ELECTRIC CORPORATION	30.45x	1.81x	16.43x	1.04%	69.85B
JARDINE MATHESON HOLDINGS LIMITED	14.88x	0.88x	5.53x	2.96%	22.84B
INDUSTRIES QATAR Q.P.S.C.	17.49x	4.33x	14.05x	5.44%	20.95B
Average	27.56x	3.32x	16.36x	1.88%	200.69B
Weighted average by Cap.	26.71x	3.48x	17.94x	0.61%