Ghitha Holding P.J.S.CFull report →1 / 15
GHITHAADXThe short version

Ghitha Holding P.J.S.C

Ghitha Holding is an Abu Dhabi food-and-agriculture group, roughly 84%-owned inside the IHC / Two Point Zero orbit, whose listed shares trade near half of a book value dominated by one stake in a listed affiliate.

Listed near AED 16.90 after January's FY2025 results, the shares peaked at AED 17.14 in February, fell to AED 10.36 by May, and sit at AED 11.30 — down about a third year-to-date.
Mkt cap د.إ2.7BP/E FY25 75.3×
AED 11.30
Share price
AED 5.58bn
FY2025 revenue
61%
Dairy share of gross profit
16%
Public free float
SwipeScroll▾
Snapshot

Ghitha Holding P.J.S.C in numbers

Price
د.إ11.30as of 2026-07-31
Mkt cap
د.إ2.7B
3m ADV
د.إ553.2K
Year to Dec (AED)202320242025
Sales4.6B4.9B5.6B
EBIT254.4M228.7M318.7M
EBIT margin5.6%4.7%5.7%
EPS0.1310.580.15
P/E86.9×1.1×75.3×
FCF yield6.7%9.4%11.2%
Derived from run data; ratios use the latest price.
IThe business
The business

A UAE food group that earns most of its profit in dairy

FY2025 revenue by segment
AED 5.58bn group total; segments shown gross of eliminations.
  • Vertically integrated. Ghitha farms, manufactures and distributes across dairy, poultry, produce, edible oils and trading — brands include Al Ain Farms, Marmum, Al Jazira and NRTC.
  • Dairy leads. Dairy and protein is the largest segment at AED 2.35bn of sales, and the only one earning a branded-producer margin; the other lines move commodity volume.
Unit economics

Dairy is 42% of sales but 61% of gross profit; the rest is thin distribution

FY2025 revenue vs gross profit by segment
Dairy gross margin 31.1% vs 21.5% for the group.
  • Quality in one segment. Dairy and protein earns a 31.1% gross margin — matching Gulf dairy champions — while produce, trading and oils earn 8–16% and carry the volume.
  • Distributor economics overall. The mix leaves a 5.7% group operating margin and a 0.7% net margin; on the same 31% dairy margin, SADAFCO earns a 27% return on equity that Ghitha does not.
Control

A parent-controlled holding — about 84% inside the group, 16% public

~84%
Parent group stake
~16%
Public free float
48.3%
Stake in Al Ain Farms, its best asset
21%
Equity owned by subsidiary minorities
  • Two layers of control. Two Point Zero (formerly Multiply) became parent in November 2025 with ~84%; below that, Ghitha consolidates Al Ain Farms and NRTC while owning under half of each, through board-control agreements.
  • Thin look-through. A public holder owns ~16% of a company that owns 48.3% of Al Ain Farms — an economic claim under 8% on the group's highest-margin business.
IIThe record
Track record

Revenue multiplied nineteenfold in five years, assembled by acquisition

Revenue (AED m)
From a single-line consumer-goods trader to a five-segment food group.
  • Bought, not built. Revenue ran near AED 0.3bn in 2019–20; the group then consolidated acquired dairy, poultry, produce and oils businesses to reach AED 5.58bn by FY2025.
  • Growth is settling to trend. FY2025 revenue rose 13.5%, a normalised pace after the acquisition surge; the roll-up now has to earn returns rather than add scale.
Earnings quality

The reported earnings line is noise; operating profit is the read

Operating profit (AED m)
FY2025 operating profit AED 318.7m, up 39.4%.
  • An accounting spike. EPS jumped to AED 10.58 in FY2024, then fell to AED 0.15 — driven by a AED 2.65bn non-cash gain on losing control of the Apex stake, not by the business.
  • The clean trend is up. Strip the one-off and operating profit rose from AED 254m in FY2023 to AED 319m in FY2025 as the higher-margin dairy mix grew.
Balance sheet

Strong free cash and light debt keep distress risk remote

AED 307m
FY2025 free cash flowthird straight annual rise
~1x
Net bank debt / EBITDA
1.39x
Current ratio
  • Cash is real. The group generated AED 425.9m of operating cash and AED 307m of free cash in FY2025; net bank debt of about AED 592m is roughly one turn of EBITDA against AED 6.87bn of equity.
  • Read the cash carefully. Stripped of interest and a one-off related-party collection, steady-state operating cash is closer to AED 260–320m, and receivables are growing about twice as fast as sales.
IIIThe story now
What's happening now

In 2026 the shares have de-rated by about a third

ADX close, January–July 2026.
  • From AED 17 to AED 11. The stock peaked near AED 17.14 in February after FY2025 results, fell to a low of AED 10.36 in May, and closed July at AED 11.30.
  • No coverage to anchor it. No sell-side analyst follows Ghitha and it holds no earnings calls, so the price moves on the filings alone — the neglect that can open a discount.
The central finding

Three-quarters of book is one listed stake, carried below its market price

Retained 46.8% Apex stake (AED m)
A surplus of about AED 2.35bn sits outside reported book.
  • The market test. In March 2026 Ghitha sold 1.7% of Apex at its quoted price for AED 204,783 thousand against a carrying value of AED 119,403 thousand, implying the retained 46.8% is worth about AED 5.6bn versus AED 3.3bn carried, so the stock trades near 0.35x a look-through net asset value; yet that consideration settled AED 205m of related-party loans rather than paying cash to the minority float.
  • The mark is fragile. It rests on one thin, IHC-orbit ADX quote at ~46x associate earnings and ~3.3x equity; because the equity method carries no unrealised gain, a sustained fall flows straight into an impairment, not merely an erased surplus.
The other side

The NAV surplus is real, but only the controller can unlock it

How value could reach the float — and its status
Route to valueStatus
Cash sale of Apex to a third partyNot done — 1.7% sale settled related-party loans
Tender or buy-out of the floatNone — ~84% reshuffled in 2025 with no offer
Squeeze-out at the ~90% thresholdParent at ~84%, below the trigger
Dividend to Ghitha shareholdersNever paid; dividends flow only to subsidiary minorities
The ~16% float is too small to force any of these.
  • Realised, but not for the float. The only Apex monetisation so far handed shares to a related party to extinguish AED 205m of loans; the float was not invited into the November-2025 parent share swap.
  • Momentum has turned. In H1 2026 Ghitha's associate result swung to an AED 18.4m loss and the Apex quote fell about 15% year-on-year — the direction that erodes the surplus.
IVThe price
What the price implies

The whole discount to book is the market writing off the Apex premium

Discount to book vs embedded Apex premium (AED m)
The two figures are within 1.4% of each other.
  • It lands on one line. Market cap is AED 2.73bn against AED 5.45bn of owners' equity; the AED 2.72bn discount almost exactly matches the AED 2.76bn goodwill-and-intangible premium embedded in the Apex carrying value.
  • Everything else is paid for. At AED 11.30 the price covers the food business and the associates' underlying net assets — about AED 11.14 a share — and assigns close to nothing to the Apex premium.
Scenario ladder

At AED 11.30 you pay for the business and nothing for the premium

Per-share reference values (AED)
Persist, accrete, or realise — each anchored to one reference.
  • Three outcomes. If nothing changes, AED 11.30 is about fair; if profit compounds into book, AED 22.58 is the slow reference; a realisation event points at AED 32.30 — but only the controller can trigger it.
  • Downside is a live quote. Because the mark follows Apex only downward, through impairment, a durable fall in that ADX quote pulls reported book toward the price rather than away from it.
What it costs

A cheap asset play, gated by control — the tension the report leaves you

0.50x
Price to reported book
0.35x
Price to look-through NAV
0
Sell-side analysts covering it
0.7%
Group return on equity
  • The value case. A genuine, cash-generative food business plus a listed stake worth more than the whole company, at 0.35x look-through NAV, with low distress risk — the depressed asset play a value investor hunts.
  • The catch. The surplus sits in a controller-gated affiliate the float cannot monetise, group returns are a fraction of Gulf dairy peers' 12–27% ROE, and no cash has ever reached public shareholders.
What to watch

A real discount to real assets — collectible only if the controller chooses to share it.

Read the full report →

This distills a guided study built chapter by chapter — from the financial record to the Apex stake, control, and valuation.

Compiled from the full report · 2026-08-01 · For information, not investment advice.