Company Valuation: Perfect Presentation for Commercial Services Company

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,628 3,681 4,212 2,534 2,102 - -
Change - 40.07% 14.43% -39.83% -17.06% - -
Enterprise Value (EV) 2,628 3,681 4,212 2,534 2,102 2,102 2,102
Change - 40.07% 14.43% -39.83% -17.06% 0% 0%
P/E 20x 28.5x 26x 18.7x 13.6x 11.8x 10.8x
PBR - 9.64x - - 2.55x 2.12x 1.82x
PEG - -15.6x 1x -0.8x 0.9x 0.8x 1.17x
Capitalization / Revenue - 3.26x - 2.05x 1.51x 1.4x 1.33x
EV / Revenue - 0x - 0x 1.51x 1.4x 1.33x
EV / EBITDA - - - - - - -
EV / EBIT - 0x - - 10.4x 9.51x 9.1x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - 0.12
Rate of return - - - - - - 1.88%
EPS 2 0.438 0.43 0.54 0.41 0.47 0.54 0.59
Distribution rate - - - - - - 20.3%
Net sales 1 - 1,130 - 1,237 1,390 1,503 1,580
EBITDA - 178.4 - - - - -
EBIT 1 - 173.7 - - 203 221 231
Net income 1 131.5 129.3 - 134.2 157 178 194
Net Debt - - - - - - -
Reference price 2 8.760 12.270 14.040 7.680 6.370 6.370 6.370
Nbr of stocks (in thousands) 300,000 300,000 300,000 330,000 330,000 - -
Announcement Date 26/3/23 4/4/24 25/3/25 31/3/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.55x - - - 560M
24.46x3.95x13.79x2.72% 235B
-130.31x18.17x100.76x-.--% 117B
14.45x1.6x8.39x3.31% 119B
14.25x2.6x9.8x5.77% 83.08B
20.32x5.35x13.15x2.8% 61.29B
13.6x1.96x8.33x5.73% 43.84B
22.63x1.86x11.56x1.29% 45.18B
21.37x1.61x10.31x0.89% 41.61B
16.65x2.09x9.91x5.25% 34.05B
Average 3.10x 4.35x 20.67x 3.08% 78.08B
Weighted average by Cap. -2.93x 5.25x 24.76x 2.83%

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

  1. Stock Market
  2. Stocks
  3. 7204 Stock
  4. Valuation Perfect Presentation for Commercial Services Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!