|
Delayed
Saudi Arabian S.E.
12:28:18 23/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 48.28 SAR | +0.08% |
|
-0.53% | +11.74% |
| 08-21 | Sadif Investment Analytics Upgrades Almarai to Hold, Raises PT | MT |
| 07-21 | Al Rajhi Capital Lifts Almarai's PT, Affirms Neutral Rating | 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 | 48,240 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | 11.51% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 61,464 | 61,473 | 60,147 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 10.2% | 0.02% | -2.16% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 19.2x | 17.3x | 15.5x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 2.25x | 2.1x | 1.96x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 13.01x | 1.6x | 1.3x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 2.03x | 1.91x | 1.81x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.59x | 2.44x | 2.26x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 11.9x | 11.1x | 10.1x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 19.1x | 17.6x | 15.9x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 67.1x | 32.6x | 20.8x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 1.49% | 3.07% | 4.81% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.163 | 1.215 | 1.315 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.41% | 2.52% | 2.73% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.517 | 2.786 | 3.11 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 46.2% | 43.6% | 42.3% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 23,777 | 25,239 | 26,646 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,166 | 5,557 | 5,961 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,215 | 3,503 | 3,777 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,522 | 2,775 | 3,071 |
| 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 | 48.24 | 48.24 | 48.24 |
| 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 | 23/01/22 | 23/01/23 | 21/01/24 | 20/01/25 | 18/01/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.17x | 2.59x | 11.9x | 2.41% | 12.85B | |
| 20.7x | 2.85x | 14.22x | 3.94% | 256B | |
| 20.54x | 2.56x | 15.26x | 3.19% | 82.26B | |
| 17.63x | 1.82x | 10.31x | 3.55% | 49.81B | |
| 14.87x | 0.55x | 9.94x | 2.6% | 38.7B | |
| 22.57x | 3.4x | 13.78x | 3.1% | 37.46B | |
| 37.22x | 3.21x | 18.56x | 0.97% | 32.4B | |
| -108.9x | 1.92x | 9.55x | 6.26% | 30.33B | |
| 68.47x | 10.51x | 43.59x | 1.11% | 29.79B | |
| Average | 12.47x | 3.27x | 16.35x | 3.01% | 63.26B | |
| Weighted average by Cap. | 16.63x | 2.97x | 15.19x | 3.42% |
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
