|
Market Closed -
Saudi Arabian S.E.
14:39:59 22/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 41.14 SAR | -0.05% |
|
-4.41% | -4.90% |
| 10-22 | Cantor Fitzgerald Initiates Almarai Co. at Overweight | MT |
| 10-19 | EFG-Hermes Brokerage Reduces Almarai Co. PT, Affirms Buy 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 | 41,140 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | -4.9% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 54,775 | 54,802 | 54,264 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | -1.8% | 0.05% | -0.98% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 16.6x | 15.4x | 14x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 1.89x | 1.78x | 1.7x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 152.47x | 2.04x | 1.3x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 1.7x | 1.6x | 1.5x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.26x | 2.13x | 1.98x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 10.4x | 9.64x | 8.87x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 17.2x | 15.9x | 14.6x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 45.4x | 27x | 18.3x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 2.2% | 3.7% | 5.46% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.176 | 1.234 | 1.376 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.86% | 3% | 3.34% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.483 | 2.67 | 2.947 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 47.4% | 46.2% | 46.7% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 24,218 | 25,693 | 27,376 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,272 | 5,683 | 6,119 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,193 | 3,440 | 3,715 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,450 | 2,675 | 2,951 |
| Net Debt 1 | 9,203 | 9,521 | 9,887 | 10,140 | 12,516 | 13,635 | 13,662 | 13,124 |
| Reference price 2 | 48.75 | 53.50 | 55.80 | 57.20 | 43.26 | 41.14 | 41.14 | 41.14 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.57x | 2.26x | 10.39x | 2.86% | 10.96B | |
| 21.86x | 2.95x | 14.5x | 3.75% | 261B | |
| 19.85x | 2.54x | 15.12x | 3.22% | 81.43B | |
| 16.72x | 1.73x | 9.84x | 3.75% | 44.84B | |
| 14.82x | 0.53x | 9.51x | 2.6% | 38.62B | |
| 20.53x | 3.13x | 12.73x | 3.4% | 34.09B | |
| 34.67x | 3x | 17.5x | 1.07% | 30.83B | |
| -8.74x | 1.88x | 9.42x | 6.47% | 29.41B | |
| 26.06x | 5.42x | 17.27x | 3.22% | 29.7B | |
| 17.57x | 1.69x | 11.92x | 4.85% | 26.73B | |
| Average | 17.99x | 2.51x | 12.82x | 3.52% | 58.76B | |
| Weighted average by Cap. | 19.71x | 2.65x | 13.65x | 3.59% |
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
