Company Valuation: United Co. for Housing & Development - S.A.E.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,340 1,253 1,037 1,405 1,415 2,464
Change - -6.46% -17.27% 35.58% 0.67% 74.15%
Enterprise Value (EV) 1 1,160 1,090 1,282 1,699 1,286 1,853
Change - -6.05% 17.68% 32.49% -24.33% 44.1%
P/E 14.5x 15x 11x 12.6x 10.9x 11.3x
PBR 2.03x 1.74x 1.36x 1.8x 1.96x 2.59x
PEG - -1.69x 0.6x 0.5x 0.4x 0.2x
Capitalization / Revenue 7.2x 9.4x 3.92x 3.5x 3.73x 6.73x
EV / Revenue 6.24x 8.18x 4.85x 4.23x 3.39x 5.06x
EV / EBITDA 11.4x 15.4x 10.9x 7.3x 5.58x 8.33x
EV / EBIT 11.5x 15.6x 11x 7.33x 5.63x 8.41x
EV / FCF -17.8x 47.7x -2.77x 53x 3.03x 4.08x
FCF Yield -5.63% 2.1% -36.2% 1.89% 33% 24.5%
Dividend per Share 2 - - - - - 0.125
Rate of return - - - - - 1.16%
EPS 2 0.3254 0.2965 0.3541 0.4359 0.5517 0.9502
Distribution rate - - - - - 13.2%
Net sales 1 186 133.3 264.2 401.9 379.4 366.4
EBITDA 1 101.3 70.69 117.7 232.8 230.5 222.3
EBIT 1 100.6 69.88 117.1 231.9 228.4 220.2
Net income 1 105.8 80.93 98.2 111 130.3 220.3
Net Debt 1 -179.7 -163.4 245.7 293.5 -129.3 -611.5
Reference price 2 4.73 4.44 3.89 5.50 6.01 10.73
Nbr of stocks (in thousands) 283,203 282,210 266,490 255,540 235,424 229,644
Announcement Date 2/22/21 A 2/27/22 A 2/27/23 A 2/29/24 A 3/2/25 A 3/5/26 A
1EGP in Million2EGP
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.64M
12.95x1.24x9.57x1.33% 37.76B
11.46x - - 0.88% 21.69B
16.44x0.72x11.29x2.51% 19.19B
9.64x0.91x8.57x4.63% 16.84B
16.71x1.71x11.79x-.--% 15.97B
9.51x0.8x8.65x4.38% 13.61B
10.74x1.28x7.64x0.75% 12.59B
12.8x0.79x6.33x3.28% 6.4B
Average 12.53x 1.06x 9.12x 2.22% 16.01B
Weighted average by Cap. 12.70x 1.11x 9.52x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. UNIT Stock
  4. Valuation United Co. for Housing & Development - S.A.E.