Company Valuation: Bawan Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,490 2,103 1,761 2,736 3,360 3,018
Change - 41.1% -16.26% 55.37% 22.81% -10.18%
Enterprise Value (EV) 1 2,215 2,781 2,329 3,151 3,842 4,311
Change - 25.57% -16.26% 35.28% 21.94% 12.2%
P/E Ratio 16.5x 12.3x 10.8x 20.1x 31.7x 13.8x
PBR 2.15x 2.84x 2.04x 2.97x 3.62x 2.77x
PEG - 0.1x -2.46x -1.2x -1.4x 0x
Capitalization / Revenue 0.62x 0.65x 0.48x 0.82x 1.11x 0.74x
EV / Revenue 0.92x 0.86x 0.64x 0.94x 1.27x 1.06x
EV / EBITDA 11.3x 11x 7.83x 12.9x 18.2x 10.1x
EV / EBIT 18.4x 15.3x 10.4x 18.1x 25.3x 18.7x
EV / FCF 21.8x 23.6x 20.2x 19.7x -383x -9.17x
FCF Yield 4.59% 4.23% 4.94% 5.06% -0.26% -10.9%
Dividend per Share 2 1 1.5 1.5 1.5 - -
Rate of return 4.03% 4.28% 5.11% 3.29% - -
EPS 2 1.503 2.839 2.714 2.267 1.767 3.638
Distribution rate 66.5% 52.8% 55.3% 66.2% - -
Net sales 1 2,418 3,227 3,632 3,352 3,020 4,070
EBITDA 1 195.9 252.3 297.6 244.5 211.6 424.8
EBIT 1 120.6 182 223.5 174.3 152 230.9
Net income 1 90.17 170.3 162.8 136 106 218.3
Net Debt 1 724.6 678.2 568 414.8 482.1 1,293
Reference price 2 24.84 35.05 29.35 45.60 56.00 50.30
Nbr of stocks (in thousands) 60,000 60,000 60,000 60,000 60,000 60,000
Announcement Date 10/03/21 07/03/22 09/03/23 07/03/24 25/03/25 07/04/26
1SAR in Million2SAR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 698M
12.02x0.97x6.25x3.24% 41.16B
21.29x2.7x13.27x2.08% 37.94B
17.52x2.21x11.64x1.71% 14.63B
18.22x3.1x12.56x1.35% 13.77B
-36.64x1.36x15.48x-.--% 12.02B
17.76x0.86x5.55x3.02% 9.22B
36.42x0.86x10.33x-.--% 8.45B
32.77x4.43x16.4x0.95% 8.03B
37.8x1.62x13.73x1.34% 7.63B
Average 17.46x 2.01x 11.69x 1.52% 15.36B
Weighted average by Cap. 15.65x 1.94x 10.89x 1.97%

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. 1302 Stock
  4. Valuation Bawan Company
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!