Company Valuation: Savola Group Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,039 14,640 19,916 10,991 6,555 8,960 - -
Change - -14.08% 36.03% -44.81% -40.35% 36.68% - -
Enterprise Value (EV) 1 27,952 25,072 30,858 15,083 11,412 13,995 13,452 13,462
Change - -10.3% 23.08% -51.12% -24.34% 22.63% -3.88% 0.08%
P/E Ratio 76.1x 19.7x 22.2x 3.46x 7.5x 13.2x 12x 10.9x
PBR 2.11x 1.78x 2.37x 2.38x 1.18x 1.53x 1.44x 1.35x
PEG - 0x 1x 0.1x -0.1x -0.6x 1.23x 1x
Capitalization / Revenue 0.69x 0.52x 0.74x 0.46x 0.25x 0.33x 0.31x 0.3x
EV / Revenue 1.13x 0.89x 1.15x 0.63x 0.44x 0.51x 0.47x 0.45x
EV / EBITDA 11.2x 9.43x 9.23x 5.78x 4.89x 5.96x 5.42x 5.14x
EV / EBIT 19.5x 15.7x 13.9x 10.4x 10x 12.2x 10.7x 10.1x
EV / FCF 38.4x 89.2x 37.4x 41.3x 54.3x 41.7x 13x 9.45x
FCF Yield 2.6% 1.12% 2.67% 2.42% 1.84% 2.4% 7.7% 10.6%
Dividend per Share 2 0.7559 2.494 - - 1.7 1.189 1.322 1.536
Rate of return 0.63% 2.4% - - 7.77% 3.99% 4.44% 5.16%
EPS 2 1.587 5.253 6.387 10.61 2.92 2.258 2.478 2.739
Distribution rate 47.6% 47.5% - - 58.2% 52.6% 53.3% 56.1%
Net sales 1 24,660 28,055 26,842 23,987 26,081 27,245 28,495 29,987
EBITDA 1 2,506 2,658 3,343 2,610 2,336 2,350 2,480 2,618
EBIT 1 1,436 1,595 2,221 1,455 1,137 1,143 1,254 1,337
Net income 1 221.9 742.8 899.2 9,974 874.5 696.7 751.4 832.4
Net Debt 1 10,914 10,432 10,942 4,093 4,856 5,034 4,492 4,502
Reference price 2 120.75 103.74 141.53 36.70 21.89 29.80 29.80 29.80
Nbr of stocks (in thousands) 141,109 141,122 140,714 299,474 299,474 299,474 - -
Announcement Date 2/2/22 30/3/23 8/2/24 12/3/25 7/3/26 - - -
1SAR in Million2SAR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.03x0.51x5.89x4.04% 2.35B
19.85x2.88x14.16x3.94% 257B
22.03x2.57x15.12x3.21% 82.38B
17.53x1.79x10.07x3.53% 49.07B
17.87x0.54x10.49x2.55% 39.17B
22x3.26x13.26x3.27% 35.82B
70.3x10.49x44.58x1.08% 29.11B
35.3x3.08x17.16x1.01% 28.2B
11.48x1.88x9.26x6.67% 28.52B
14.73x0.41x9.48x2.23% 24.88B
Average 24.41x 2.74x 14.95x 3.15% 57.65B
Weighted average by Cap. 22.60x 2.84x 14.85x 3.44%

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. 2050 Stock
  4. Valuation Savola Group Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!