Company Valuation: Alandalus Property Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,483 1,680 1,447 1,863 2,251 1,689
Change - 13.31% -13.89% 28.77% 20.84% -24.96%
Enterprise Value (EV) 1 1,949 2,128 1,936 2,605 3,191 2,563
Change - 9.21% -9.04% 34.59% 22.48% -19.68%
P/E 103x 24.7x 21.7x 51.2x -71.2x -92.4x
PBR 1.41x 1.58x 1.34x 1.74x 2.21x 1.78x
PEG - 0x -12.28x -1.1x 0x 2.2x
Capitalization / Revenue 7.64x 6.95x 5.98x 7.79x 11.1x 7.49x
EV / Revenue 10x 8.81x 8x 10.9x 15.8x 11.4x
EV / EBITDA 18.3x 14.1x 12.7x 19.9x 39x 28.7x
EV / EBIT 24.4x 17.3x 15.4x 25.3x 66.1x 46.7x
EV / FCF 23.3x 15.8x 27.5x 30.6x 137x 39.7x
FCF Yield 4.29% 6.33% 3.64% 3.26% 0.73% 2.52%
Dividend per Share 2 0.375 0.5 0.5 0.5 0.25 -
Rate of return 2.36% 2.78% 3.23% 2.51% 1.04% -
EPS 2 0.1537 0.7283 0.7154 0.3902 -0.3386 -0.1958
Distribution rate 244% 68.7% 69.9% 128% -73.8% -
Net sales 1 194 241.6 241.9 239.2 202 225.6
EBITDA 1 106.5 151.1 152.4 131.1 81.93 89.16
EBIT 1 79.8 123.2 125.4 103 48.28 54.93
Net income 1 14.34 67.98 66.77 36.42 -31.6 -18.27
Net Debt 1 465.9 447.9 489 742.3 939.8 873.8
Reference price 2 15.88 18.00 15.50 19.96 24.12 18.10
Nbr of stocks (in thousands) 93,333 93,333 93,333 93,333 93,333 93,333
Announcement Date 04/03/21 13/03/22 14/03/23 10/03/24 23/03/25 12/03/26
1SAR in Million2SAR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 353M
15.32x4.85x13.03x3.31% 43.62B
20.93x4.27x17.53x1.2% 31.13B
8.13x1.43x7.17x4.38% 29.27B
5.92x0.69x1.42x8.43% 28.54B
13.98x3.07x14.73x2.51% 25.18B
15.13x6.83x18.32x1.41% 21.51B
8.77x2.22x7.12x4.03% 20.29B
Average 12.60x 3.34x 11.33x 3.61% 24.99B
Weighted average by Cap. 12.94x 3.39x 11.40x 3.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 4320 Stock
  4. Valuation Alandalus Property Company