Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. Other stock markets 13:20:00 22/06/2026 BST			5-day change	1st Jan Change
45.50 ^SAR	-1.30%		+0.84%	+5.18%

06-04	Morgan Stanley Lifts Almarai's PT, Affirms Overweight Rating	MT
06-01	BSF Capital Reduces Almarai's PT, Affirms Buy Rating	MT

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	45,500	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	5.18%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	58,932	58,943	57,812
Change	-	8.75%	4.23%	2.52%	-17.17%	5.66%	0.02%	-1.92%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	18x	16.5x	14.8x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.12x	1.98x	1.84x
PEG	-	2.8x	1.7x	2x	2.36x	9.49x	1.83x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	1.94x	1.83x	1.72x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.51x	2.37x	2.19x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.5x	10.7x	9.84x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.4x	17x	15.5x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	43.2x	31.6x	20.1x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	2.32%	3.16%	4.97%
Dividend per Share ²	1	1	1	1	1.15	1.16	1.214	1.29
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.55%	2.67%	2.83%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.527	2.755	3.077
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	45.9%	44.1%	41.9%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,438	24,912	26,392
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,128	5,511	5,873
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,197	3,471	3,722
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,518	2,746	3,035
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,432	13,443	12,312
Reference price ²	48.75	53.50	55.80	57.20	43.26	45.50	45.50	45.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALMARAI COMPANY	18.24x	2.54x	11.61x	2.52%	12.28B
NESTLÉ S.A.	19.61x	2.85x	14.03x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	20.64x	2.44x	14.35x	3.43%	77.17B
DANONE	17.19x	1.76x	9.9x	3.6%	47.77B
ARCHER-DANIELS-MIDLAND COMPANY	16.51x	0.51x	9.78x	2.76%	36.19B
THE HERSHEY COMPANY	21.62x	3.2x	13x	3.34%	35.02B
AJINOMOTO CO., INC.	40.04x	3.32x	19.66x	0.87%	34.32B
NESTLÉ INDIA LIMITED	69.16x	10.32x	43.85x	1.1%	28.92B
KRAFT HEINZ	10.9x	1.82x	8.97x	7.03%	27.06B
Average	25.99x	3.19x	16.13x	3.18%	61.08B
Weighted average by Cap.	22.89x	2.93x	14.99x	3.52%