Valuation The National Bank of Ras Al-Khaimah

Stocks

Market Closed - Abu Dhabi Securities Exchange 06:38:35 2026-10-30 am EDT			5-day change	1st Jan Change
9.930 ^AED	+0.10%		+0.71%	+18.21%

Oct. 23	Emirati Bourses in Red as Financial Stocks, Geopolitical Tensions Drag Indices	MT
Oct. 23	Rakbank Resumes Trading in Abu Dhabi	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,543	7,878	10,661	12,170	16,897	19,974	-	-
Change	-	4.44%	35.32%	14.15%	38.84%	18.21%	-	-
Enterprise Value (EV)	7,543	7,878	10,661	12,170	16,897	19,974	19,974	19,974
Change	-	4.44%	35.32%	14.15%	38.84%	18.21%	0%	0%
P/E	10x	6.71x	5.96x	5.87x	6.51x	6.37x	7.55x	5.91x
PBR	0.9x	0.88x	0.86x	1.03x	1.15x	1.24x	1.26x	-
PEG	-	0.1x	0.1x	0.4x	0.3x	0.3x	-0.5x	0.2x
Capitalization / Revenue	2.33x	2.28x	2.42x	2.58x	3.27x	3.37x	3.69x	-
EV / Revenue	0x	0x	0x	0x	0x	3.37x	3.69x	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.35x	5.39x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1875	0.2833	0.31	0.5	0.63	0.8	0.66	-
Rate of return	5%	7.23%	5.85%	8.26%	7.5%	8.06%	6.65%	-
EPS ²	0.375	0.5833	0.89	1.03	1.29	1.56	1.315	1.68
Distribution rate	50%	48.6%	34.8%	48.5%	48.8%	51.3%	50.2%	-
Net sales ¹	3,230	3,452	4,404	4,713	5,168	5,927	5,406	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,835	1,967	2,803	3,054	3,316	3,733	3,708	-
Net income ¹	756.1	1,171	1,784	2,076	2,609	3,141	2,642	3,387
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	3.750	3.917	5.300	6.050	8.400	9.930	9.930	9.930
Nbr of stocks (in thousands)	2,011,494	2,011,494	2,011,494	2,011,495	2,011,495	2,011,495	-	-
Announcement Date	2/1/22	2/13/23	1/29/24	1/23/25	1/27/26	-	-	-

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.($)
THE NATIONAL BANK OF RAS AL-KHAIMAH	6.37x	-	-	8.06%	5.44B
JPMORGAN CHASE & CO.	13.54x	-	-	1.89%	895B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.48x	-	-	4.8%	442B
AGRICULTURAL BANK OF CHINA LIMITED	7x	-	-	4.54%	386B
BANK OF AMERICA CORPORATION	11.39x	-	-	2.39%	346B
CHINA CONSTRUCTION BANK CORPORATION	6.51x	-	-	4.77%	353B
BANK OF CHINA LIMITED	6.86x	-	-	4.66%	320B
HSBC HOLDINGS PLC	10.62x	-	-	4.94%	293B
ROYAL BANK OF CANADA	17.49x	-	-	2.41%	282B
WELLS FARGO & COMPANY	11.36x	-	-	2.27%	250B
Average	9.76x			4.07%	357.15B
Weighted average by Cap.	10.37x			3.44%