Valuation The National Bank of Ras Al-Khaimah

Stocks

Market Closed - Abu Dhabi Securities Exchange Other stock markets 08:27:31 31/07/26 pm AEST			5-day change	1st Jan Change
9.160 ^AED	+0.11%		-0.22%	+9.05%

28/07	Rakbank Kept at Accumulate as FAB Notes Q2 Results	MT
28/07	Abu Dhabi, Dubai Stocks Begin US Fed Week in Green	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	7,543	7,878	10,661	12,170	16,897	18,425	-
Change	-	4.44%	35.32%	14.15%	38.84%	9.05%	-
Enterprise Value (EV)	7,543	7,878	10,661	12,170	16,897	18,425	18,425
Change	-	4.44%	35.32%	14.15%	38.84%	9.05%	0%
P/E	10x	6.71x	5.96x	5.87x	6.51x	6.46x	8.72x
PBR	0.9x	0.88x	0.86x	1.03x	1.15x	1.16x	1.32x
PEG	-	0.1x	0.1x	0.4x	0.3x	0.65x	-0.3x
Capitalization / Revenue	2.33x	2.28x	2.42x	2.58x	3.27x	3.03x	3.41x
EV / Revenue	0x	0x	0x	0x	0x	3.03x	3.41x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.57x	5.27x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.1875	0.2833	0.31	0.5	0.63	0.706	0.52
Rate of return	5%	7.23%	5.85%	8.26%	7.5%	7.71%	5.68%
EPS ²	0.375	0.5833	0.89	1.03	1.29	1.418	1.05
Distribution rate	50%	48.6%	34.8%	48.5%	48.8%	49.8%	49.5%
Net sales ¹	3,230	3,452	4,404	4,713	5,168	6,076	5,406
EBITDA	-	-	-	-	-	-	-
EBIT ¹	1,835	1,967	2,803	3,054	3,316	4,034	3,493
Net income ¹	756.1	1,171	1,784	2,076	2,609	2,853	2,106
Net Debt	-	-	-	-	-	-	-
Reference price ²	3.750	3.917	5.300	6.050	8.400	9.160	9.160
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	1/2/22	13/2/23	29/1/24	23/1/25	27/1/26	-	-

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	6.45x	-	-	7.72%	5.01B
JPMORGAN CHASE & CO.	13.89x	-	-	1.8%	933B
BANK OF AMERICA CORPORATION	13.2x	-	-	1.92%	433B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.39x	-	-	4.85%	409B
HSBC HOLDINGS PLC	13.21x	-	-	3.93%	366B
CHINA CONSTRUCTION BANK CORPORATION	6.12x	-	-	4.98%	321B
ROYAL BANK OF CANADA	18.53x	-	-	2.3%	292B
BANK OF CHINA LIMITED	6.35x	-	-	4.95%	276B
WELLS FARGO & COMPANY	11.74x	-	-	2.23%	258B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.36x	-	-	2.75%	249B
Average	11.02x			3.74%	354.22B
Weighted average by Cap.	11.82x			3.07%