|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.26 SAR | -0.23% |
|
-1.94% | -31.29% |
| 10/06 | JP Morgan Downgrades Lumi Rental to Underweight, Cuts PT | MT |
| 08/06 | United Securities Tweaks Lumi Rental's Price Target After Q1 Earnings | MT |
Company Valuation: Lumi Rental Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,500 | 3,916 | 2,746 | 1,889 | - | - |
| Change | - | -28.8% | -29.89% | -31.21% | - | - |
| Enterprise Value (EV) 1 | 6,894 | 5,496 | 4,236 | 3,393 | 3,383 | 3,410 |
| Change | - | -20.28% | -22.93% | -19.91% | -0.28% | 0.79% |
| P/E | 34.2x | 21.7x | 13.9x | 12x | 9.43x | 8.2x |
| PBR | 5.36x | 3.23x | 1.95x | 1.21x | 1.09x | 0.98x |
| PEG | 2.9x | 1.8x | 1.42x | -0.6x | 0.4x | 0.5x |
| Capitalization / Revenue | 4.97x | 2.53x | 1.65x | 1.16x | 1.04x | 0.95x |
| EV / Revenue | 6.24x | 3.55x | 2.54x | 2.09x | 1.86x | 1.71x |
| EV / EBITDA | 13.7x | 7.82x | 5.54x | 4.69x | 4.3x | 4.02x |
| EV / EBIT | 29.6x | 17.3x | 13.2x | 13x | 11.1x | 10.4x |
| EV / FCF | 8.85x | -23.9x | 29.4x | 11.9x | 11.4x | 13.3x |
| FCF Yield | 11.3% | -4.19% | 3.41% | 8.43% | 8.75% | 7.54% |
| Dividend per Share 2 | - | - | - | 1.16 | 2.085 | 2.23 |
| Rate of return | - | - | - | 3.38% | 6.07% | 6.49% |
| EPS 2 | 2.92 | 3.28 | 3.6 | 2.87 | 3.642 | 4.19 |
| Distribution rate | - | - | - | 40.4% | 57.3% | 53.2% |
| Net sales 1 | 1,106 | 1,550 | 1,669 | 1,625 | 1,821 | 1,992 |
| EBITDA 1 | 503 | 703 | 764.6 | 722.8 | 787.6 | 847.3 |
| EBIT 1 | 233.1 | 317.9 | 319.7 | 260.2 | 304.6 | 329.4 |
| Net income 1 | 160.6 | 180.3 | 198.1 | 157.8 | 200.1 | 230.5 |
| Net Debt 1 | 1,394 | 1,580 | 1,490 | 1,504 | 1,494 | 1,521 |
| Reference price 2 | 100.00 | 71.20 | 49.92 | 34.34 | 34.34 | 34.34 |
| Nbr of stocks (in thousands) | 55,000 | 55,000 | 55,000 | 55,000 | - | - |
| Announcement Date | 26/3/24 | 24/2/25 | 24/2/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.96x | 2.09x | 4.69x | 3.38% | 503M | |
| 9.76x | 1.6x | 4.93x | 5.6% | 8.55B | |
| 55.15x | 0.98x | 13.22x | -.--% | 6.66B | |
| 10.59x | 1.45x | 4.53x | 5.05% | 3.69B | |
| -5.3x | 2.12x | 63.08x | -.--% | 1.59B | |
| 12.85x | 2x | 5.05x | 2.85% | 960M | |
| 6.96x | 1.65x | 3.52x | 4.12% | 700M | |
| 6.19x | 1.3x | 3.29x | 2.94% | 591M | |
| Average | 13.52x | 1.65x | 12.79x | 2.99% | 2.91B | |
| Weighted average by Cap. | 21.86x | 1.46x | 11.15x | 3.25% |
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
- 4262 Stock
- Valuation Lumi Rental Company
Select your edition
All financial news and data tailored to specific country editions
