Company Valuation: Al Rashid Industrial Co.,

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 253.2 360.8 394.6
Change - 42.5% 9.36%
Enterprise Value (EV) 1 226.6 324 349.2
Change - 43% 7.77%
P/E 11.9x 10.3x 9.12x
PBR 2.09x 2.41x 2.23x
PEG 0.4x 0.2x 0.4x
Capitalization / Revenue 1.88x 2.36x 2.26x
EV / Revenue 1.68x 2.12x 2x
EV / EBITDA 7.05x 7.3x 6.47x
EV / EBIT 10x 9.16x 8.06x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.6667 0.8333 -
Rate of return 3.16% 2.77% -
EPS 2 1.777 2.908 3.607
Distribution rate 37.5% 28.7% -
Net sales 1 135 152.7 174.6
EBITDA 1 32.14 44.38 53.98
EBIT 1 22.66 35.37 43.33
Net income 1 21.32 34.89 43.28
Net Debt 1 -26.59 -36.75 -45.32
Reference price 2 21.10 30.07 32.88
Nbr of stocks (in thousands) 12,000 12,000 12,000
Announcement Date 14/5/24 27/3/25 31/3/26
1SAR in Million2SAR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 104M
17.25x0.81x5.72x4.7% 21.43B
13.12x1.51x4.88x6.3% 19.55B
-318.95x - - -.--% 14.53B
-118.21x0.81x6.5x0.78% 13.33B
16.74x2.14x46.47x2.24% 11.03B
23.23x3.52x13.13x0.77% 7.91B
24.34x0.85x12.64x1.8% 6.19B
26.41x1.88x15.56x1.59% 5.88B
24.78x2.7x16.44x1.74% 4.87B
Average -32.36x 1.78x 15.17x 2.21% 10.48B
Weighted average by Cap. -45.73x 1.54x 12.98x 2.81%

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. 9580 Stock
  4. Valuation Al Rashid Industrial Co.,