Company Valuation: National Company for Learning and Education

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,692 2,511 4,420 7,946 7,190 4,446 - -
Change - -6.71% 76.03% 79.77% -9.52% -38.16% - -
Enterprise Value (EV) 1 2,589 2,364 4,299 7,946 7,252 4,650 4,625 4,505
Change - -8.71% 81.86% 84.85% -8.74% -35.88% -0.55% -2.59%
P/E 110x 35.4x 43.4x 50.4x 44.7x 32x 21.2x 17.6x
PBR 4.38x 3.86x 6.27x - 8.34x 4.94x 4.52x 4.13x
PEG - 0x 1x 0.9x 23.44x 5.44x 1.3x 0.9x
Capitalization / Revenue 15.3x 8.14x 9.57x - 10.9x 7.37x 5.23x 4.67x
EV / Revenue 14.7x 7.66x 9.31x - 11x 6.2x 5.44x 4.73x
EV / EBITDA 52.7x 22.5x 28.8x - 29.1x 16.4x 14.2x 12x
EV / EBIT 79.3x 29.5x 37.6x - 38.9x 22x 19.4x 16.2x
EV / FCF 34.1x - 72.6x - 108x 266x 40.9x 15.6x
FCF Yield 2.93% - 1.38% - 0.93% 0.38% 2.44% 6.4%
Dividend per Share 2 0.8 0.8 1.2 - 2.5 2.466 2.949 3.67
Rate of return 1.28% 1.37% 1.17% - 1.5% 2.39% 2.85% 3.55%
EPS 2 0.57 1.65 2.37 3.67 3.74 3.96 4.871 5.863
Distribution rate 140% 48.5% 50.6% - 66.8% 58.9% 60.6% 62.6%
Net sales 1 176.1 308.5 462 - 657.9 739.5 850.6 951.5
EBITDA 1 49.09 104.8 149.5 - 248.8 277.5 326 374.6
EBIT 1 32.66 80.17 114.2 - 186.2 202.7 238.9 278
Net income 1 24.46 71.05 - 157.8 160.7 170.1 198 234
Net Debt 1 -102.5 -147.4 -121.6 - 62.22 204 178.3 58.61
Reference price 2 62.60 58.40 102.80 184.80 167.20 103.40 103.40 103.40
Nbr of stocks (in thousands) 43,000 43,000 43,000 43,000 43,000 43,000 - -
Announcement Date 18/11/21 16/11/22 29/11/23 31/10/24 25/10/25 25/10/26 - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.71x6.2x16.42x2.39% 1.18B
17.08x2.53x8.2x4.18% 4.96B
6.38x1.62x3.75x6.22% 900M
9.79x0.64x2.63x2.67% 896M
21.07x3.38x13.61x3.88% 840M
2.5x1.04x1.89x - 642M
5.81x1.03x3.43x6.09% 595M
7.69x1.08x3.27x5.84% 421M
Average 11.88x 2.19x 6.65x 4.47% 1.31B
Weighted average by Cap. 14.80x 2.54x 7.85x 4.18%

Y-o-Y evolution of P/E

Valuation ratios - P/E - National Company for Learning and Education

Historical PBR trend

Valuation ratios - PBR - National Company for Learning and Education

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - National Company for Learning and Education

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - National Company for Learning and Education


Year-on-year evolution of the Yield

Valuation ratios - Yield - National Company for Learning and Education
  1. Stock Market
  2. Stocks
  3. 4291 Stock
  4. Valuation National Company for Learning and Education