載入錯誤
看來載入頁面時發生了錯誤.
重新載入
我們的團隊已收到通知，但若此問題持續，請透過
電郵支援widget工具
聯絡我們。
AMATA-F
27.8%
MRD
2.6%
U14
2.0%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
Aldar Properties PJSC
ADX:ALDAR
阿拉伯聯合酋長國 / 地產 / 房地產管理及開發
加入觀察名單
貨幣
د.إ
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
盈利能力價值
股價
7.90
AED
公允價值
8.84
AED
Metrics
Range
Conclusion
Adjusted Earnings
4.823 B - 6.452 B
5.945 B
Discount Rate
8.8% - 6.8%
7.8%
Fair Value
د.إ 6.09 - د.إ 11.24
د.إ 8.84
Upside
-22.9% - 42.3%
11.9%
27.4%
Normalized EBIT Margin
2.8%
Normalized CapEx as % of Revenue
5.0%
Normalized Tax Rate
Earnings Power Value
分享
儲存
股價
7.90
AED
公允價值
8.84
AED
看漲
11.9%
Adj EBIT Margin
Normalized EBIT Margin
Normalized Tax Rate
CapEx
Adj Earnings
Fair Value
Estimate Adjusted EBIT Margin
Fiscal Year Ending
LTM
Dec-20
Dec-21
Dec-22
Dec-23
Dec-24
Dec-24
(AED in millions)
FY-4
FY-3
FY-2
FY-1
FY
LTM
Revenue
8,392
8,576
11,200
14,161
22,998
22,998
Adjusted EBITDA Build-up
EBT, Incl. Unusual Items
1,932
2,333
3,183
4,528
6,859
6,859
(+) Net Interest Expense
249
226
186
135
219
219
(+) Other Non Operating Exp.
(42)
(32)
(82)
(274)
(151)
(151)
(+) D&A
264
240
337
411
528
528
(+) Non-recurring Items
(163)
(241)
(802)
(639)
(1,010)
(1,010)
Adjusted EBITDA
2,241
2,526
2,822
4,161
6,446
6,446
(-) D&A
(264)
(240)
(337)
(411)
(528)
(528)
Adjusted EBIT
1,977
2,286
2,485
3,751
5,918
5,918
% of Revenue
23.6%
26.7%
22.2%
26.5%
25.7%
25.7%
Low
Median
High
Adjusted EBIT Margin
22.2%
25.7%
26.7%
支援算式
Equity Waterfall
Equity Waterfall
Model
(AED in millions)
Low
Mid
High
Market
Enterprise Value
55,123
76,704
95,584
69,334
(+) Cash & Short Term Investments
15,140
15,140
15,140
15,140
(+) Investments & Other
1,124
1,124
1,124
1,124
(-) Debt
(17,396)
(17,396)
(17,396)
(17,396)
(-) Other Liabilities
(6,087)
(6,087)
(6,087)
(6,087)
(-) Preferred Stock
0
0
0
0
(-) Other
0
0
0
0
Value of Common Equity
47,904
69,485
88,364
62,115
(/) Shares Outstanding
7,862.6
7,862.6
7,862.6
7,862.6
Implied Stock Price (AED)
6.09
8.84
11.24
7.90
FX Rate: AED/AED
1.00
1.00
1.00
1.00
Implied Stock Price (AED)
6.09
8.84
11.24
7.90
Upside / (Downside)
-22.88%
11.87%
42.26%
Stock Price
7.90
Stock Price Close
7.90
Restatment Type
Original
Reporting Currency
AED
Trading Currency
AED
FX Rate: AED/AED
1.00
Market Cap
62,114.8
Shares Outstanding
7,862.6
Share Exchange Ratio
1.0
Liquid Long-term Investments
0
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी
利器在握，
智勝市場
下方影音提供重點優惠總覽，助你充分利用 InvestingPro。
觀看影音教學
探索福利