Frontierby eninvs

Language: EN / RU

← All research
Dark theme

Air Arabia: revenue accelerated to +13.4%, but profit fell 40.3% as margin normalised from a strong base

Contents

Air Arabia reported third-quarter 2026 results: revenue rose 13.4% year on year to AED 2,318.0 mn, after a 0.2% decline in the second quarter – growth accelerated. Net profit, however, came in at AED 347.5 mn, 40.3% below a year earlier, and the net margin compressed to 15.0% from 28.5%. Our conclusion: rather unattractive – on the portal's model the share trades 21% above its estimated fair value, and EV/EBITDA of 17.1 is more than double its own three-year average of 8.4. Our view: the share is rather unattractive at the current price; upside on the portal model -21%.

Our view: is there upside

Our view in numbers

MetricOur read
VerdictRather unattractive
Upside on the portal model-21%
How the model worksfundamental value-creation model: EBITDA growth times the target multiple, against market cap
EV/EBITDA now and 3-year average17.1 vs 8.4 – a 103% premium to its history
Dividend yield, 12m5.9%
Net debt / EBITDA1.05 – low leverage
Strongest case forRevenue accelerated to 13.4% after the second-quarter decline, and net debt to EBITDA remains moderate at 1.05.
Strongest case againstEV/EBITDA of 17.1 is more than double its own three-year average of 8.4, and on the portal's model the share trades 21% above fair value.
What would change the viewA return of the net margin above 20% for two consecutive quarters would move the verdict one step up.

Key takeaways

— Revenue rose 13.4% after a 0.2% decline in the second quarter – an acceleration, but profit did not follow

— Net margin compressed to 15.0% from 28.5% – the year-ago base was exceptionally high

— Operating profit of AED 264.7 mn on revenue of AED 2,318.0 mn – an operating margin of 11.4%

— Free cash flow is negative: operating cash flow of AED 707.2 mn did not cover capital expenditure of AED 869.1 mn

— Net debt rose from AED 0.8 bn on 30 September 2025 to AED 1.5 bn on 30 September 2026

— Dividend yield of 5.9% rests on a payout funded by profit from earlier periods

— EV/EBITDA of 17.1 versus its own three-year average of 8.4 – a 103% premium to history

Key figures, AED bn

MetricQ3 2025Q3 2026Change
Revenue2.042.32+13.4%
EBITDA0.59——
Operating profit0.440.26-39.7%
Net profit0.580.35-40.3%
Operating cash flow0.630.71+12.2%
Capex0.35-0.87-347.2%
EBITDA margin28.6%——
Net margin28.5%15.0%-13.5 pp

Revenue rose 13.4% after a 0.2% decline in the second quarter – an acceleration, but profit did not follow

In the third quarter of 2026 Air Arabia's revenue reached AED 2,318.0 mn, 13.4% more than a year earlier. In the second quarter the dynamics were negative – minus 0.2% – so growth accelerated. Over the trailing twelve months revenue reached AED 8,100.0 mn.

The revenue acceleration did not translate into profit: quarterly net profit fell 40.3% to AED 347.5 mn. Operating profit was AED 264.7 mn, or 11.4% of revenue. The gap between revenue and profit dynamics is explained primarily by the comparison base: the year-ago quarter was exceptionally strong.

Revenue and EBITDA by quarter

PeriodMeasurebn AED
Q4 2024Revenue1.781633
Q1 2025Revenue1.7792739999999998
Q2 2025Revenue1.6921590000000002
Q3 2025Revenue2.044736
Q4 2025Revenue2.295629
Q1 2026Revenue1.800435
Q2 2026Revenue1.688588
Q3 2026Revenue2.317973
Q4 2024EBITDA0.393135
Q1 2025EBITDA0.41493399999999997
Q2 2025EBITDA0.455365
Q3 2025EBITDA0.585059
Q4 2025EBITDA0.431043
Q1 2026EBITDA0.348697
Q2 2026EBITDA0.22834100000000002
Q3 2026EBITDA0.480245

EBITDA margin

PeriodMeasure%
Q4 2024EBITDA margin22.1
Q1 2025EBITDA margin23.3
Q2 2025EBITDA margin26.9
Q3 2025EBITDA margin28.6
Q4 2025EBITDA margin18.8
Q1 2026EBITDA margin19.4
Q2 2026EBITDA margin13.5
Q3 2026EBITDA margin20.7

Net margin compressed to 15.0% from 28.5% – the year-ago base was exceptionally high

The net margin in the third quarter of 2026 was 15.0% versus 28.5% a year earlier. The near-halving is explained not so much by the absolute decline in profit as by the high base of the previous year: profit then was disproportionately large relative to revenue.

The operating margin in the reported quarter was 11.4% of revenue. With revenue of AED 2,318.0 mn, operating profit of AED 264.7 mn leaves a visible gap to net profit of AED 347.5 mn – net profit exceeds operating profit. This means there are below-the-line items supporting net profit.

Net profit by quarter

PeriodMeasurebn AED
Q4 2024Net profit0.31088099999999996
Q1 2025Net profit0.305104
Q2 2025Net profit0.34980500000000003
Q3 2025Net profit0.582502
Q4 2025Net profit0.391064
Q1 2026Net profit0.24815600000000002
Q2 2026Net profit0.087868
Q3 2026Net profit0.347509

Operating profit of AED 264.7 mn on revenue of AED 2,318.0 mn – an operating margin of 11.4%

Operating profit for the third quarter of 2026 was AED 264.7 mn on revenue of AED 2,318.0 mn. That is 11.4% of revenue – a level noticeably below last year's, when the quarter was exceptionally strong.

Quarterly EBITDA was AED 480.2 mn, and AED 1,426.9 mn over the trailing twelve months. The difference between EBITDA and operating profit is depreciation, a substantial line for an airline with a large fleet. It is operating profit, not EBITDA, that shows what remains after all operating costs.

Net debt

at each reporting date, current net debt / EBITDA (LTM) = 1.05

PeriodMeasurebn AED
Q4 2024Net debt0.358936
Q1 2025Net debt−1.351242
Q2 2025Net debt0.760966
Q3 2025Net debt0.848982
Q4 2025Net debt0.442376
Q1 2026Net debt0.7550410000000001
Q2 2026Net debt1.031425
Q3 2026Net debt1.491517

Free cash flow is negative: operating cash flow of AED 707.2 mn did not cover capital expenditure of AED 869.1 mn

Operating cash flow in the third quarter of 2026 was AED 707.2 mn, capital expenditure AED 869.1 mn. Investment spending exceeded operating cash flow, so free cash flow for the quarter was negative. Over the trailing twelve months operating cash flow was AED 2,442.3 mn.

Negative free cash flow means the company funded investment not only from current operations. This is consistent with the rise in net debt: from AED 0.8 bn on 30 September 2025 to AED 1.5 bn on 30 September 2026, i.e. by AED 0.6 bn over the year. Over the quarter debt rose from AED 1.0 bn on 30 June 2026 to AED 1.5 bn on 30 September 2026.

Valuation vs its own history

now vs the 3-year average

PeriodMeasure×
EV/EBITDANow17.087444551798463
EV/EBITDA3-year average8.437911879205819

Net debt rose from AED 0.8 bn on 30 September 2025 to AED 1.5 bn on 30 September 2026

Net debt on 30 September 2026 was AED 1,491.5 mn. A year earlier, on 30 September 2025, it was AED 0.8 bn, so it rose by AED 0.6 bn over the year. Over the quarter debt increased from AED 1.0 bn on 30 June 2026 to AED 1.5 bn on 30 September 2026.

The ratio of net debt to trailing-twelve-month EBITDA is 1.05. That is a moderate level for an airline, but it reflects both the rise in debt and the decline in EBITDA from last year's peaks. Leverage remains manageable, yet negative free cash flow means that without an improvement in operating profitability debt may continue to grow.

Share price, three years

close, last point 2026-11-13

PeriodMeasureAED per share
2023-11-13Closing price2.74
2023-11-14Closing price2.71
2023-11-15Closing price2.67
2023-11-16Closing price2.68
2023-11-17Closing price2.67
2023-11-20Closing price2.67
2023-11-21Closing price2.72
2023-11-22Closing price2.73
2023-11-23Closing price2.72
2023-11-24Closing price2.74
2023-11-27Closing price2.74
2023-11-28Closing price2.74
2023-11-29Closing price2.72
2023-11-30Closing price2.69
2023-12-01Closing price2.69
2023-12-05Closing price2.66
2023-12-06Closing price2.66
2023-12-07Closing price2.63
2023-12-08Closing price2.65
2023-12-11Closing price2.6
2023-12-12Closing price2.61
2023-12-13Closing price2.62
2023-12-14Closing price2.65
2023-12-15Closing price2.72
2023-12-18Closing price2.68
2023-12-19Closing price2.68
2023-12-20Closing price2.68
2023-12-21Closing price2.68
2023-12-22Closing price2.69
2023-12-25Closing price2.7
2023-12-26Closing price2.7
2023-12-27Closing price2.75
2023-12-28Closing price2.77
2023-12-29Closing price2.82
2024-01-02Closing price2.84
2024-01-03Closing price2.83
2024-01-04Closing price2.84
2024-01-05Closing price2.86
2024-01-08Closing price2.84
2024-01-09Closing price2.9
2024-01-10Closing price2.95
2024-01-11Closing price2.91
2024-01-12Closing price2.87
2024-01-15Closing price2.9
2024-01-16Closing price2.87
2024-01-17Closing price2.9
2024-01-18Closing price2.84
2024-01-19Closing price2.87
2024-01-22Closing price2.87
2024-01-23Closing price2.9
2024-01-24Closing price2.95
2024-01-25Closing price2.96
2024-01-26Closing price2.93
2024-01-29Closing price2.92
2024-01-30Closing price2.9
2024-01-31Closing price2.98
2024-02-01Closing price2.98
2024-02-02Closing price2.97
2024-02-05Closing price2.99
2024-02-06Closing price2.99
2024-02-07Closing price2.93
2024-02-08Closing price2.92
2024-02-09Closing price2.97
2024-02-12Closing price2.99
2024-02-13Closing price3.0
2024-02-14Closing price2.91
2024-02-15Closing price2.93
2024-02-16Closing price2.93
2024-02-19Closing price2.92
2024-02-20Closing price2.94
2024-02-21Closing price2.89
2024-02-22Closing price2.88
2024-02-23Closing price2.9
2024-02-26Closing price2.9
2024-02-27Closing price2.88
2024-02-28Closing price2.9
2024-02-29Closing price2.86
2024-03-01Closing price2.88
2024-03-04Closing price2.9
2024-03-05Closing price2.88
2024-03-06Closing price2.88
2024-03-07Closing price2.93
2024-03-08Closing price2.98
2024-03-11Closing price2.96
2024-03-12Closing price2.97
2024-03-13Closing price2.93
2024-03-14Closing price2.95
2024-03-15Closing price2.98
2024-03-18Closing price3.01
2024-03-19Closing price3.01
2024-03-20Closing price2.99
2024-03-21Closing price2.98
2024-03-22Closing price2.81
2024-03-25Closing price2.78
2024-03-26Closing price2.79
2024-03-27Closing price2.75
2024-03-28Closing price2.77
2024-03-29Closing price2.79
2024-04-01Closing price2.8
2024-04-02Closing price2.8
2024-04-03Closing price2.83
2024-04-04Closing price2.81
2024-04-05Closing price2.82
2024-04-15Closing price2.77
2024-04-16Closing price2.72
2024-04-17Closing price2.66
2024-04-18Closing price2.69
2024-04-19Closing price2.64
2024-04-22Closing price2.65
2024-04-23Closing price2.65
2024-04-24Closing price2.69
2024-04-25Closing price2.66
2024-04-26Closing price2.67
2024-04-29Closing price2.66
2024-04-30Closing price2.68
2024-05-01Closing price2.64
2024-05-02Closing price2.64
2024-05-03Closing price2.66
2024-05-06Closing price2.64
2024-05-07Closing price2.64
2024-05-08Closing price2.67
2024-05-09Closing price2.67
2024-05-10Closing price2.68
2024-05-13Closing price2.69
2024-05-14Closing price2.55
2024-05-15Closing price2.5
2024-05-16Closing price2.46
2024-05-17Closing price2.48
2024-05-20Closing price2.46
2024-05-21Closing price2.46
2024-05-22Closing price2.46
2024-05-23Closing price2.42
2024-05-24Closing price2.4
2024-05-27Closing price2.41
2024-05-28Closing price2.41
2024-05-29Closing price2.36
2024-05-30Closing price2.34
2024-05-31Closing price2.31
2024-06-03Closing price2.42
2024-06-04Closing price2.32
2024-06-05Closing price2.33
2024-06-06Closing price2.36
2024-06-07Closing price2.32
2024-06-10Closing price2.33
2024-06-11Closing price2.3
2024-06-12Closing price2.22
2024-06-13Closing price2.29
2024-06-14Closing price2.29
2024-06-19Closing price2.28
2024-06-20Closing price2.28
2024-06-21Closing price2.28
2024-06-24Closing price2.3
2024-06-25Closing price2.3
2024-06-26Closing price2.3
2024-06-27Closing price2.3
2024-06-28Closing price2.3
2024-07-01Closing price2.31
2024-07-02Closing price2.34
2024-07-03Closing price2.36
2024-07-04Closing price2.38
2024-07-05Closing price2.39
2024-07-08Closing price2.42
2024-07-09Closing price2.41
2024-07-10Closing price2.43
2024-07-11Closing price2.48
2024-07-12Closing price2.45
2024-07-15Closing price2.48
2024-07-16Closing price2.51
2024-07-17Closing price2.53
2024-07-18Closing price2.59
2024-07-19Closing price2.58
2024-07-22Closing price2.55
2024-07-23Closing price2.58
2024-07-24Closing price2.6
2024-07-25Closing price2.6
2024-07-26Closing price2.65
2024-07-29Closing price2.61
2024-07-30Closing price2.62
2024-07-31Closing price2.63
2024-08-01Closing price2.62
2024-08-02Closing price2.55
2024-08-05Closing price2.33
2024-08-06Closing price2.48
2024-08-07Closing price2.54
2024-08-08Closing price2.48
2024-08-09Closing price2.54
2024-08-12Closing price2.51
2024-08-13Closing price2.51
2024-08-14Closing price2.58
2024-08-15Closing price2.57
2024-08-16Closing price2.56
2024-08-19Closing price2.57
2024-08-20Closing price2.58
2024-08-21Closing price2.61
2024-08-22Closing price2.65
2024-08-23Closing price2.64
2024-08-26Closing price2.64
2024-08-27Closing price2.7
2024-08-28Closing price2.69
2024-08-29Closing price2.72
2024-08-30Closing price2.7
2024-09-02Closing price2.71
2024-09-03Closing price2.7
2024-09-04Closing price2.7
2024-09-05Closing price2.67
2024-09-06Closing price2.69
2024-09-09Closing price2.66
2024-09-10Closing price2.68
2024-09-11Closing price2.66
2024-09-12Closing price2.65
2024-09-13Closing price2.65
2024-09-16Closing price2.68
2024-09-17Closing price2.72
2024-09-18Closing price2.71
2024-09-19Closing price2.75
2024-09-20Closing price2.7
2024-09-23Closing price2.71
2024-09-24Closing price2.71
2024-09-25Closing price2.71
2024-09-26Closing price2.77
2024-09-27Closing price2.76
2024-09-30Closing price2.74
2024-10-01Closing price2.75
2024-10-02Closing price2.73
2024-10-03Closing price2.65
2024-10-04Closing price2.67
2024-10-07Closing price2.66
2024-10-08Closing price2.68
2024-10-09Closing price2.68
2024-10-10Closing price2.7
2024-10-11Closing price2.69
2024-10-14Closing price2.71
2024-10-15Closing price2.72
2024-10-16Closing price2.72
2024-10-17Closing price2.74
2024-10-18Closing price2.76
2024-10-21Closing price2.74
2024-10-22Closing price2.76
2024-10-23Closing price2.73
2024-10-24Closing price2.75
2024-10-25Closing price2.74
2024-10-28Closing price2.77
2024-10-29Closing price2.85
2024-10-30Closing price2.84
2024-10-31Closing price2.88
2024-11-01Closing price2.85
2024-11-04Closing price2.84
2024-11-05Closing price2.87
2024-11-06Closing price2.9
2024-11-07Closing price2.9
2024-11-08Closing price2.9
2024-11-11Closing price2.89
2024-11-12Closing price2.89
2024-11-13Closing price2.88
2024-11-14Closing price2.9
2024-11-15Closing price2.93
2024-11-18Closing price2.93
2024-11-19Closing price2.92
2024-11-20Closing price2.94
2024-11-21Closing price2.91
2024-11-22Closing price2.88
2024-11-25Closing price2.94
2024-11-26Closing price2.95
2024-11-27Closing price2.97
2024-11-28Closing price2.93
2024-11-29Closing price2.99
2024-12-04Closing price3.04
2024-12-05Closing price3.01
2024-12-06Closing price3.0
2024-12-09Closing price3.06
2024-12-10Closing price3.06
2024-12-11Closing price3.03
2024-12-12Closing price3.06
2024-12-13Closing price3.07
2024-12-16Closing price3.13
2024-12-17Closing price3.12
2024-12-18Closing price3.1
2024-12-19Closing price3.07
2024-12-20Closing price3.11
2024-12-23Closing price3.09
2024-12-24Closing price3.11
2024-12-25Closing price3.12
2024-12-26Closing price3.13
2024-12-27Closing price3.11
2024-12-30Closing price3.11
2024-12-31Closing price3.08
2025-01-02Closing price3.1
2025-01-03Closing price3.09
2025-01-06Closing price3.11
2025-01-07Closing price3.14
2025-01-08Closing price3.14
2025-01-09Closing price3.12
2025-01-10Closing price3.14
2025-01-13Closing price3.12
2025-01-14Closing price3.13
2025-01-15Closing price3.16
2025-01-16Closing price3.14
2025-01-17Closing price3.11
2025-01-20Closing price3.12
2025-01-21Closing price3.11
2025-01-22Closing price3.13
2025-01-23Closing price3.13
2025-01-24Closing price3.09
2025-01-27Closing price3.08
2025-01-28Closing price3.07
2025-01-29Closing price3.09
2025-01-30Closing price3.1
2025-01-31Closing price3.09
2025-02-03Closing price3.14
2025-02-04Closing price3.13
2025-02-05Closing price3.15
2025-02-06Closing price3.14
2025-02-07Closing price3.14
2025-02-10Closing price3.16
2025-02-11Closing price3.19
2025-02-12Closing price3.17
2025-02-13Closing price3.19
2025-02-14Closing price3.33
2025-02-17Closing price3.35
2025-02-18Closing price3.3
2025-02-19Closing price3.43
2025-02-20Closing price3.39
2025-02-21Closing price3.49
2025-02-24Closing price3.43
2025-02-25Closing price3.48
2025-02-26Closing price3.5
2025-02-27Closing price3.54
2025-02-28Closing price3.49
2025-03-03Closing price3.6
2025-03-04Closing price3.56
2025-03-05Closing price3.54
2025-03-06Closing price3.52
2025-03-07Closing price3.47
2025-03-10Closing price3.45
2025-03-11Closing price3.43
2025-03-12Closing price3.48
2025-03-13Closing price3.48
2025-03-14Closing price3.45
2025-03-17Closing price3.43
2025-03-18Closing price3.47
2025-03-19Closing price3.44
2025-03-20Closing price3.46
2025-03-21Closing price3.44
2025-03-24Closing price3.45
2025-03-25Closing price3.48
2025-03-26Closing price3.17
2025-03-27Closing price3.15
2025-03-28Closing price3.1
2025-04-02Closing price3.08
2025-04-03Closing price3.14
2025-04-04Closing price3.1
2025-04-07Closing price3.0
2025-04-08Closing price3.05
2025-04-09Closing price3.05
2025-04-10Closing price3.07
2025-04-11Closing price3.1
2025-04-14Closing price3.13
2025-04-15Closing price3.15
2025-04-16Closing price3.17
2025-04-17Closing price3.2
2025-04-18Closing price3.22
2025-04-21Closing price3.24
2025-04-22Closing price3.26
2025-04-23Closing price3.3
2025-04-24Closing price3.32
2025-04-25Closing price3.3
2025-04-28Closing price3.34
2025-04-29Closing price3.41
2025-04-30Closing price3.5
2025-05-01Closing price3.45
2025-05-02Closing price3.46
2025-05-05Closing price3.54
2025-05-06Closing price3.54
2025-05-07Closing price3.54
2025-05-08Closing price3.52
2025-05-09Closing price3.54
2025-05-12Closing price3.49
2025-05-13Closing price3.5
2025-05-14Closing price3.51
2025-05-15Closing price3.5
2025-05-16Closing price3.55
2025-05-19Closing price3.52
2025-05-20Closing price3.57
2025-05-21Closing price3.55
2025-05-22Closing price3.57
2025-05-23Closing price3.57
2025-05-26Closing price3.53
2025-05-27Closing price3.58
2025-05-28Closing price3.57
2025-05-29Closing price3.56
2025-05-30Closing price3.55
2025-06-02Closing price3.55
2025-06-03Closing price3.56
2025-06-04Closing price3.59
2025-06-09Closing price3.59
2025-06-10Closing price3.56
2025-06-11Closing price3.57
2025-06-12Closing price3.41
2025-06-13Closing price3.3
2025-06-16Closing price3.3
2025-06-17Closing price3.23
2025-06-18Closing price3.12
2025-06-19Closing price3.12
2025-06-20Closing price3.19
2025-06-23Closing price3.19
2025-06-24Closing price3.44
2025-06-25Closing price3.44
2025-06-26Closing price3.45
2025-06-30Closing price3.43
2025-07-01Closing price3.44
2025-07-02Closing price3.44
2025-07-03Closing price3.42
2025-07-04Closing price3.43
2025-07-07Closing price3.42
2025-07-08Closing price3.4
2025-07-09Closing price3.4
2025-07-10Closing price3.43
2025-07-11Closing price3.47
2025-07-14Closing price3.47
2025-07-15Closing price3.51
2025-07-16Closing price3.55
2025-07-17Closing price3.69
2025-07-18Closing price3.72
2025-07-21Closing price3.9
2025-07-22Closing price3.78
2025-07-23Closing price3.81
2025-07-24Closing price3.76
2025-07-25Closing price3.79
2025-07-28Closing price3.74
2025-07-29Closing price3.76
2025-07-30Closing price3.77
2025-07-31Closing price3.72
2025-08-01Closing price3.69
2025-08-04Closing price3.68
2025-08-05Closing price3.7
2025-08-06Closing price3.71
2025-08-07Closing price3.78
2025-08-08Closing price3.78
2025-08-11Closing price3.77
2025-08-12Closing price3.78
2025-08-13Closing price3.76
2025-08-14Closing price3.77
2025-08-15Closing price3.75
2025-08-18Closing price3.75
2025-08-19Closing price3.75
2025-08-20Closing price3.75
2025-08-21Closing price3.73
2025-08-22Closing price3.73
2025-08-25Closing price3.74
2025-08-26Closing price3.71
2025-08-27Closing price3.72
2025-08-28Closing price3.76
2025-08-29Closing price3.77
2025-09-01Closing price3.72
2025-09-02Closing price3.76
2025-09-03Closing price3.71
2025-09-04Closing price3.74
2025-09-08Closing price3.7
2025-09-09Closing price3.73
2025-09-10Closing price3.7
2025-09-11Closing price3.73
2025-09-12Closing price3.76
2025-09-15Closing price3.78
2025-09-16Closing price3.79
2025-09-17Closing price3.82
2025-09-18Closing price3.78
2025-09-19Closing price3.79
2025-09-22Closing price3.79
2025-09-23Closing price3.76
2025-09-24Closing price3.71
2025-09-25Closing price3.73
2025-09-26Closing price3.73
2025-09-29Closing price3.71
2025-09-30Closing price3.75
2025-10-01Closing price3.74
2025-10-02Closing price3.86
2025-10-03Closing price3.85
2025-10-06Closing price3.87
2025-10-07Closing price3.89
2025-10-08Closing price3.94
2025-10-09Closing price4.0
2025-10-10Closing price4.03
2025-10-13Closing price4.0
2025-10-14Closing price4.03
2025-10-15Closing price4.0
2025-10-16Closing price4.0
2025-10-17Closing price3.95
2025-10-20Closing price3.99
2025-10-21Closing price3.94
2025-10-22Closing price3.92
2025-10-23Closing price3.95
2025-10-24Closing price4.0
2025-10-27Closing price3.95
2025-10-28Closing price3.95
2025-10-29Closing price3.92
2025-10-30Closing price3.95
2025-10-31Closing price3.9
2025-11-03Closing price3.89
2025-11-04Closing price3.93
2025-11-05Closing price3.98
2025-11-06Closing price3.99
2025-11-07Closing price3.97
2025-11-10Closing price4.0
2025-11-11Closing price3.99
2025-11-12Closing price3.97
2025-11-13Closing price3.91
2025-11-14Closing price3.98
2025-11-17Closing price4.0
2025-11-18Closing price4.01
2025-11-19Closing price4.01
2025-11-20Closing price4.03
2025-11-21Closing price4.02
2025-11-24Closing price4.05
2025-11-25Closing price4.19
2025-11-26Closing price4.19
2025-11-27Closing price4.33
2025-11-28Closing price4.3
2025-12-03Closing price4.48
2025-12-04Closing price4.41
2025-12-05Closing price4.5
2025-12-08Closing price4.6
2025-12-09Closing price4.68
2025-12-10Closing price4.75
2025-12-11Closing price4.77
2025-12-12Closing price4.7
2025-12-15Closing price4.68
2025-12-16Closing price4.73
2025-12-17Closing price4.74
2025-12-18Closing price4.78
2025-12-19Closing price4.84
2025-12-22Closing price4.81
2025-12-23Closing price4.85
2025-12-24Closing price4.76
2025-12-25Closing price4.78
2025-12-26Closing price4.7
2025-12-29Closing price4.69
2025-12-30Closing price4.68
2025-12-31Closing price4.66
2026-01-02Closing price4.75
2026-01-05Closing price4.73
2026-01-06Closing price4.76
2026-01-07Closing price4.98
2026-01-08Closing price5.21
2026-01-09Closing price5.22
2026-01-12Closing price5.25
2026-01-13Closing price5.15
2026-01-14Closing price5.2
2026-01-15Closing price5.14
2026-01-16Closing price5.15
2026-01-19Closing price5.17
2026-01-20Closing price5.22
2026-01-21Closing price5.2
2026-01-22Closing price5.23
2026-01-23Closing price5.23
2026-01-26Closing price5.22
2026-01-27Closing price5.21
2026-01-28Closing price5.14
2026-01-29Closing price5.03
2026-01-30Closing price4.98
2026-02-02Closing price5.08
2026-02-03Closing price5.08
2026-02-04Closing price5.13
2026-02-05Closing price5.2
2026-02-06Closing price5.26
2026-02-09Closing price5.34
2026-02-10Closing price5.27
2026-02-11Closing price5.2
2026-02-12Closing price5.26
2026-02-13Closing price5.35
2026-02-16Closing price5.4
2026-02-17Closing price5.4
2026-02-18Closing price5.61
2026-02-19Closing price5.54
2026-02-20Closing price5.5
2026-02-23Closing price5.56
2026-02-24Closing price5.52
2026-02-25Closing price5.37
2026-02-26Closing price5.35
2026-02-27Closing price5.41
2026-03-04Closing price5.14
2026-03-05Closing price4.89
2026-03-06Closing price4.65
2026-03-09Closing price4.42
2026-03-10Closing price4.28
2026-03-11Closing price4.31
2026-03-12Closing price4.35
2026-03-13Closing price4.31
2026-03-16Closing price4.3
2026-03-17Closing price4.5
2026-03-18Closing price4.28
2026-03-23Closing price4.07
2026-03-24Closing price3.89
2026-03-25Closing price4.09
2026-03-26Closing price4.04
2026-03-27Closing price4.04
2026-03-30Closing price4.06
2026-03-31Closing price4.07
2026-04-01Closing price4.16
2026-04-02Closing price4.04
2026-04-03Closing price4.12
2026-04-06Closing price4.1
2026-04-07Closing price4.08
2026-04-08Closing price4.52
2026-04-09Closing price4.6
2026-04-10Closing price4.82
2026-04-13Closing price4.65
2026-04-14Closing price4.77
2026-04-15Closing price5.08
2026-04-16Closing price5.29
2026-04-17Closing price5.4
2026-04-20Closing price5.24
2026-04-21Closing price5.22
2026-04-22Closing price5.13
2026-04-23Closing price5.19
2026-04-24Closing price5.19
2026-04-27Closing price5.2
2026-04-28Closing price5.16
2026-04-29Closing price5.18
2026-04-30Closing price4.95
2026-05-01Closing price4.99
2026-05-04Closing price5.03
2026-05-05Closing price4.85
2026-05-06Closing price5.15
2026-05-07Closing price5.18
2026-05-08Closing price5.18
2026-05-11Closing price5.07
2026-05-12Closing price4.98
2026-05-13Closing price5.0
2026-05-14Closing price4.95
2026-05-15Closing price4.85
2026-05-18Closing price4.69
2026-05-19Closing price4.73
2026-05-20Closing price4.67
2026-05-21Closing price4.78
2026-05-22Closing price4.85
2026-05-25Closing price4.88
2026-06-01Closing price4.84
2026-06-02Closing price4.73
2026-06-03Closing price4.73
2026-06-04Closing price4.71
2026-06-05Closing price4.7
2026-06-08Closing price4.66
2026-06-09Closing price4.7
2026-06-10Closing price4.77
2026-06-11Closing price4.84
2026-06-12Closing price5.14
2026-06-16Closing price5.39
2026-06-17Closing price5.56
2026-06-18Closing price5.89
2026-06-19Closing price5.7
2026-06-22Closing price5.8
2026-06-23Closing price5.67
2026-06-24Closing price5.6
2026-06-25Closing price5.6
2026-06-26Closing price5.55
2026-06-29Closing price5.49
2026-06-30Closing price5.45
2026-07-01Closing price5.5
2026-07-02Closing price5.42
2026-07-03Closing price5.52
2026-07-06Closing price5.52
2026-07-07Closing price5.6
2026-07-08Closing price5.48
2026-07-09Closing price5.45
2026-07-10Closing price5.46
2026-07-13Closing price5.39
2026-07-14Closing price5.28
2026-07-15Closing price5.3
2026-07-16Closing price5.2
2026-07-17Closing price5.19
2026-07-20Closing price5.01
2026-07-21Closing price4.9
2026-07-22Closing price4.86
2026-07-23Closing price4.92
2026-07-24Closing price4.86
2026-07-27Closing price4.9
2026-07-28Closing price4.97
2026-07-29Closing price5.0
2026-07-30Closing price4.94
2026-07-31Closing price4.9
2026-08-03Closing price5.06
2026-08-04Closing price5.3
2026-08-05Closing price5.35
2026-08-06Closing price5.15
2026-08-07Closing price5.24
2026-08-10Closing price5.15
2026-08-11Closing price5.08
2026-08-12Closing price5.13
2026-08-13Closing price5.19
2026-08-14Closing price4.98
2026-08-17Closing price4.92
2026-08-18Closing price4.9
2026-08-19Closing price4.87
2026-08-20Closing price4.93
2026-08-21Closing price4.93
2026-08-24Closing price4.99
2026-08-25Closing price4.95
2026-08-26Closing price4.98
2026-08-27Closing price4.98
2026-08-31Closing price4.97
2026-09-01Closing price4.88
2026-09-02Closing price4.81
2026-09-03Closing price4.81
2026-09-04Closing price4.91
2026-09-07Closing price4.98
2026-09-08Closing price4.98
2026-09-09Closing price4.91
2026-09-10Closing price4.92
2026-09-11Closing price4.93
2026-09-14Closing price4.95
2026-09-15Closing price4.95
2026-09-16Closing price4.9
2026-09-17Closing price4.94
2026-09-18Closing price4.9
2026-09-21Closing price4.91
2026-09-22Closing price4.93
2026-09-23Closing price4.86
2026-09-24Closing price4.9
2026-09-25Closing price4.88
2026-09-28Closing price4.91
2026-09-29Closing price4.87
2026-09-30Closing price4.84
2026-10-01Closing price4.74
2026-10-02Closing price4.74
2026-10-05Closing price4.6
2026-10-06Closing price4.61
2026-10-07Closing price4.6
2026-10-08Closing price4.51
2026-10-09Closing price4.41
2026-10-12Closing price4.51
2026-10-13Closing price4.52
2026-10-14Closing price4.53
2026-10-15Closing price4.54
2026-10-16Closing price4.65
2026-10-19Closing price4.7
2026-10-20Closing price4.75
2026-10-21Closing price4.85
2026-10-22Closing price4.85
2026-10-23Closing price4.9
2026-10-26Closing price4.99
2026-10-27Closing price5.3
2026-10-28Closing price5.35
2026-10-29Closing price5.09
2026-10-30Closing price5.0
2026-11-02Closing price4.92
2026-11-03Closing price4.87
2026-11-04Closing price4.99
2026-11-05Closing price5.03
2026-11-06Closing price4.99
2026-11-09Closing price5.08
2026-11-10Closing price5.1
2026-11-11Closing price5.1
2026-11-12Closing price5.13
2026-11-13Closing price5.07

Dividend yield of 5.9% rests on a payout funded by profit from earlier periods

The trailing-twelve-month dividend yield is 5.9%. The payout rests on profit from earlier periods, when the quarterly margin was significantly higher: trailing-twelve-month net profit is AED 1,074.6 mn, whereas in the third quarter of 2026 it was only AED 347.5 mn.

Our estimate of the current-year dividend is a question not so much of yield as of the sustainability of the base. With a net margin of 15.0% and negative free cash flow, a payout of the previous size requires either sustained high profit or a further increase in debt. A yield of 5.9% looks attractive against the current price, but it does not offset the premium to fair value on the portal's model.

EV/EBITDA of 17.1 versus its own three-year average of 8.4 – a 103% premium to history

Trailing-twelve-month EV/EBITDA is 17.1 versus its own three-year average of 8.4. That is a 103% premium to history – the share is valued substantially above its usual level. Trailing-twelve-month P/E is 22.3, which also implies high expectations.

On the portal's model the share's fair value is 21% below the current market price. The model uses EBITDA growth and a target multiple; at current EBITDA and price it points to overvaluation. Market capitalisation is AED 23,940.2 mn, which against trailing-twelve-month EBITDA of AED 1,426.9 mn gives a high multiple.

Valuation on the latest reported figures

MetricValue
Market cap23.9 bn AED
P/E (LTM)22.3
EV/EBITDA (LTM)17.1
P/B2.85
Net debt / EBITDA (LTM)1.05
Operating cash flow (LTM)2.44 bn
ROE17.8%
Dividend yield (12m)5.9%
EV/EBITDA, 3-year average8.4

Bottom line

The strong side of the report is the acceleration of revenue to 13.4% after the second-quarter decline and moderate leverage of 1.05 net debt to EBITDA. The weak side is the 40.3% fall in net profit and the compression of the margin to 15.0%, as well as negative free cash flow funded by rising debt. The 5.9% dividend yield is attractive, but it rests on profit from earlier periods and does not offset the overvaluation. Our conclusion: rather unattractive – on the portal's model the share trades 21% above its estimated fair value, and EV/EBITDA of 17.1 is more than double its own three-year average of 8.4. Our view: the share is rather unattractive at the current price; upside on the portal model -21%.