Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. Other stock markets 10:20:01 27/07/26 pm AEST			5-day change	1st Jan Change
46.08 ^SAR	+2.17%		+0.61%	+6.52%

21/07	Al Rajhi Capital Lifts Almarai's PT, Affirms Neutral Rating	MT
20/07	UBS Raises Almarai's PT, Affirms Neutral Rating	MT

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	46,080	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	6.52%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	59,615	59,316	57,994
Change	-	8.75%	4.23%	2.52%	-17.17%	6.88%	-0.5%	-2.23%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	18.3x	16.5x	14.8x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.15x	2x	1.87x
PEG	-	2.8x	1.7x	2x	2.36x	12.4x	1.5x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	1.94x	1.83x	1.73x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.51x	2.35x	2.18x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.7x	10.7x	9.74x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.5x	16.9x	15.4x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	59x	31.4x	20x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	1.69%	3.18%	4.99%
Dividend per Share ²	1	1	1	1	1.15	1.163	1.215	1.315
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.52%	2.64%	2.85%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.517	2.786	3.11
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	46.2%	43.6%	42.3%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,766	25,228	26,634
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,099	5,552	5,956
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,214	3,501	3,774
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,522	2,775	3,071
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,535	13,236	11,914
Reference price ²	48.75	53.50	55.80	57.20	43.26	46.08	46.08	46.08
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALMARAI COMPANY	17.92x	2.47x	11.5x	2.58%	12.01B
NESTLÉ S.A.	20.87x	2.88x	14.24x	3.89%	254B
MONDELEZ INTERNATIONAL, INC.	21.4x	2.46x	14.51x	3.42%	77.69B
DANONE	18.45x	1.89x	10.67x	3.33%	51.18B
ARCHER-DANIELS-MIDLAND COMPANY	18.66x	0.57x	10.78x	2.4%	41.41B
THE HERSHEY COMPANY	21.83x	3.23x	13.17x	3.31%	35.36B
KRAFT HEINZ	12.23x	1.96x	9.63x	6.25%	30.44B
AJINOMOTO CO., INC.	36x	3.04x	17.99x	0.99%	29.72B
NESTLÉ INDIA LIMITED	67.22x	10.27x	42.53x	1.14%	28.91B
Average	26.07x	3.20x	16.11x	3.03%	62.31B
Weighted average by Cap.	23.28x	2.91x	14.98x	3.43%