Valuation Orient Takaful

Stocks

Delayed Dubai FM 10:16:30 19/05/2022 +03			5-day change	1st Jan Change
78.50 ^AED	-.--%		-.--%	-

08-04	Orient Takaful Posts Higher H1 Attributable Profit, Takaful Contract Revenue	MT
08-04	Orient Takaful P.J.S.C. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	200	200	157	157	157	157
Change	-	0%	-21.5%	0%	0%	0%
Enterprise Value (EV) ¹	41.69	150.8	85.21	110.3	104.1	119.2
Change	-	261.85%	-43.51%	29.4%	-5.54%	14.48%
P/E	32.5x	13x	5.22x	3.13x	2.4x	2.03x
PBR	1.03x	0.96x	0.66x	0.55x	0.45x	0.37x
PEG	-	0x	0.1x	0x	0.1x	0.1x
Capitalization / Revenue	1.86x	1.46x	0.85x	0.23x	0.17x	0.12x
EV / Revenue	0.39x	1.1x	0.46x	0.16x	0.12x	0.09x
EV / EBITDA	6.44x	9.57x	2.8x	1.86x	1.44x	1.34x
EV / EBIT	6.77x	9.78x	2.83x	1.87x	1.45x	1.34x
EV / FCF	1.37x	2.9x	0.92x	4.14x	-0.86x	1.17x
FCF Yield	72.8%	34.5%	109%	24.2%	-116%	85.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	3.081	7.71	15.04	25.06	32.68	38.61
Distribution rate	-	-	-	-	-	-
Net sales ¹	107.3	136.9	185	670	898	1,297
EBITDA ¹	6.474	15.76	30.45	59.32	72.1	88.95
EBIT ¹	6.162	15.42	30.09	58.96	71.8	88.68
Net income ¹	6.162	15.42	30.09	50.12	65.37	77.23
Net Debt ¹	-158.3	-49.15	-71.79	-46.74	-52.85	-37.78
Reference price ²	100.00	100.00	78.50	78.50	78.50	78.50
Nbr of stocks (in thousands)	2,000	2,000	2,000	2,000	2,000	2,000
Announcement Date	3/9/21 A	2/14/22 A	2/27/23 A	3/8/24 A	3/17/25 A	3/11/26 A

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.($)
ORIENT TAKAFUL	-	-	-	-	42.74M
ALLIANZ SE	14.5x	-	-	4.21%	184B
CHUBB LIMITED	13.15x	3.25x	11.43x	1.08%	141B
ZURICH INSURANCE GROUP LTD	15.86x	1.89x	-	5.15%	115B
AXA	10.42x	0.9x	-	5.85%	97.38B
MARSH & MCLENNAN COMPANIES	23.87x	4.02x	14.22x	1.82%	97.66B
ARTHUR J. GALLAGHER & CO.	35.19x	5.01x	15.45x	1%	71.51B
AON PLC	24.3x	5.21x	15.04x	0.95%	70.73B
TALANX AG	11.53x	0.72x	-	3.45%	37.08B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.74x	1.42x	-	1.81%	36.24B
Average	17.51x	2.80x	14.04x	2.81%	85.12B
Weighted average by Cap.	17.25x	2.94x	13.57x	3.06%