|
Delayed
Saudi Arabian S.E.
10:10:24 27/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 43.42 SAR | +2.26% |
|
+4.52% | +0.42% |
| 22/10 | Cantor Fitzgerald Initiates Almarai Co. at Overweight | MT |
| 19/10 | EFG-Hermes Brokerage Reduces Almarai Co. PT, Affirms Buy Rating | MT |
Company Valuation: Almarai Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,750 | 53,500 | 55,800 | 57,200 | 43,260 | 42,460 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | -1.85% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 55,960 | 56,171 | 55,641 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 0.33% | 0.38% | -0.94% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 17.1x | 15.9x | 14.4x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 1.95x | 1.84x | 1.76x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 157.07x | 2.11x | 1.4x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 1.75x | 1.65x | 1.54x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.31x | 2.18x | 2.02x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 10.6x | 9.9x | 9.07x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 17.6x | 16.4x | 15x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 46.4x | 27.7x | 18.8x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 2.15% | 3.61% | 5.32% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.176 | 1.242 | 1.397 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.77% | 2.92% | 3.29% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.483 | 2.67 | 2.947 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 47.4% | 46.5% | 47.4% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 24,205 | 25,792 | 27,573 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,272 | 5,675 | 6,137 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,188 | 3,422 | 3,701 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,450 | 2,675 | 2,951 |
| Net Debt 1 | 9,203 | 9,521 | 9,887 | 10,140 | 12,516 | 13,500 | 13,711 | 13,181 |
| Reference price 2 | 48.75 | 53.50 | 55.80 | 57.20 | 43.26 | 42.46 | 42.46 | 42.46 |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | - | - |
| Announcement Date | 23/1/22 | 23/1/23 | 21/1/24 | 20/1/25 | 18/1/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.1x | 2.31x | 10.61x | 2.77% | 11.31B | |
| 21.87x | 2.95x | 14.52x | 3.75% | 260B | |
| 19.59x | 2.51x | 14.96x | 3.27% | 80.37B | |
| 16.65x | 1.73x | 9.81x | 3.77% | 44.6B | |
| 14.61x | 0.52x | 9.38x | 2.64% | 38.08B | |
| 20.39x | 3.11x | 12.64x | 3.43% | 33.8B | |
| 34.32x | 2.97x | 17.34x | 1.08% | 30.37B | |
| 26.31x | 5.55x | 17.69x | 3.18% | 29.98B | |
| -8.72x | 1.88x | 9.4x | 6.49% | 29.33B | |
| 17.82x | 1.71x | 12.08x | 4.78% | 27.11B | |
| Average | 18.00x | 2.52x | 12.84x | 3.52% | 58.53B | |
| Weighted average by Cap. | 19.66x | 2.66x | 13.64x | 3.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2280 Stock
- Valuation Almarai Company
Select your edition
All financial news and data tailored to specific country editions
