|
Market Closed -
Saudi Arabian S.E.
20:20:00 10/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 47.72 SAR | -0.04% |
|
+0.59% | +10.31% |
| 08-28 | AlphaMena Downgrades Almarai to Reduce Rating, Trims PT | MT |
| 08-21 | Sadif Investment Analytics Upgrades Almarai to Hold, Raises PT | 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 | 47,720 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | 10.31% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 60,944 | 60,953 | 59,627 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 9.26% | 0.02% | -2.18% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 19x | 17.1x | 15.2x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 2.23x | 2.07x | 1.94x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 12.98x | 1.5x | 1.3x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 2x | 1.89x | 1.79x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.56x | 2.41x | 2.23x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 11.8x | 11x | 9.98x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 18.9x | 17.3x | 15.7x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 66.5x | 32.3x | 20.6x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 1.5% | 3.1% | 4.85% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.164 | 1.205 | 1.298 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.44% | 2.52% | 2.72% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.516 | 2.798 | 3.137 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 46.3% | 43.1% | 41.4% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 23,810 | 25,298 | 26,733 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,166 | 5,561 | 5,972 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,219 | 3,516 | 3,799 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,522 | 2,786 | 3,098 |
| Net Debt 1 | 9,203 | 9,521 | 9,887 | 10,140 | 12,516 | 13,224 | 13,233 | 11,907 |
| Reference price 2 | 48.75 | 53.50 | 55.80 | 57.20 | 43.26 | 47.72 | 47.72 | 47.72 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.96x | 2.56x | 11.8x | 2.44% | 12.71B | |
| 20.47x | 2.8x | 13.94x | 4.04% | 246B | |
| 19.89x | 2.5x | 14.89x | 3.29% | 79.73B | |
| 16.42x | 1.72x | 9.72x | 3.81% | 46.2B | |
| 16.09x | 0.57x | 10.23x | 2.4% | 41.89B | |
| 21.11x | 3.2x | 13.01x | 3.31% | 35.03B | |
| 34.51x | 3x | 17.4x | 1.07% | 31.2B | |
| -8.6x | 1.86x | 9.27x | 6.58% | 28.92B | |
| 64.67x | 9.92x | 41.15x | 1.18% | 28.16B | |
| 12.7x | 0.4x | 9.14x | 2.31% | 23.94B | |
| Average | 21.62x | 2.85x | 15.06x | 3.04% | 57.42B | |
| Weighted average by Cap. | 20.89x | 2.74x | 14.45x | 3.47% |
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
