Stock 4161 BINDAWOOD HOLDING COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials BinDawood Holding Company

Equities

4161

SA154HG210H6

Food Retail & Distribution

End-of-day quote Saudi Arabian S.E.
Other stock markets
 23:00:00 27/04/2024 BST 		5-day change 1st Jan Change
9.1 SAR -1.94% Intraday chart for BinDawood Holding Company -1.52% +47.01%
04-03 BinDawood Holding Company Reports Earnings Results for the Full Year Ended December 31, 2023 CI
04-01 BinDawood Holding Company Appoints Ahmad Abdulrazzag Dawood Bindawood as Executive Member CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 13,602 10,950 5,532 7,075 10,401 - -
Enterprise Value (EV) 1 15,895 12,840 7,321 8,728 12,287 12,285 11,163
P/E ratio 30.4 x 45.6 x 46.5 x 25.8 x 32.7 x 27.4 x 27.4 x
Yield 1.68% 1.98% 3.2% 3.23% 2.62% 2.91% 2.79%
Capitalization / Revenue 2.64 x 2.5 x 1.13 x 1.26 x 1.72 x 1.59 x 1.5 x
EV / Revenue 3.08 x 2.93 x 1.5 x 1.56 x 2.04 x 1.88 x 1.61 x
EV / EBITDA 16.7 x 18.5 x 12.4 x 11.5 x 13.6 x 12.4 x 10.6 x
EV / FCF 26 x 25 x 12 x 15.8 x 36.4 x 33.1 x 27.4 x
FCF Yield 3.85% 4% 8.36% 6.33% 2.75% 3.02% 3.65%
Price to Book 10.4 x 7.76 x 4.11 x 5.06 x 6.78 x 6.28 x 5.95 x
Nbr of stocks (in thousands) 1,143,000 1,143,000 1,143,000 1,143,000 1,143,000 - -
Reference price 2 11.90 9.580 4.840 6.190 9.100 9.100 9.100
Announcement Date 29/03/21 04/04/22 05/04/23 11/03/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,844 5,156 4,382 4,897 5,603 6,034 6,544 6,932
EBITDA 1 - 949.3 695.5 590.3 757 905.2 990.6 1,056
EBIT 1 - 514.6 274.6 151 354.3 410 479.5 505.5
Operating Margin - 9.98% 6.27% 3.08% 6.32% 6.8% 7.33% 7.29%
Earnings before Tax (EBT) 1 - 462.9 258.1 150.1 292.8 343 394 425.7
Net income 1 - 447.7 240.6 118.7 276.5 328.9 382.4 383.6
Net margin - 8.68% 5.49% 2.42% 4.94% 5.45% 5.84% 5.53%
EPS 2 0.3670 0.3920 0.2100 0.1040 0.2400 0.2782 0.3317 0.3326
Free Cash Flow 1 - 611.6 513.7 612.3 552.7 338 371 407
FCF margin - 11.86% 11.72% 12.5% 9.86% 5.6% 5.67% 5.87%
FCF Conversion (EBITDA) - 64.43% 73.86% 103.73% 73.01% 37.34% 37.45% 38.55%
FCF Conversion (Net income) - 136.61% 213.54% 516.01% 199.86% 102.78% 97.03% 106.09%
Dividend per Share 2 - 0.2000 0.1900 0.1550 0.2000 0.2383 0.2646 0.2536
Announcement Date 31/08/20 29/03/21 04/04/22 05/04/23 11/03/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,078 1,057 1,175 1,221 1,183 1,318 1,381 1,412 1,359 1,451 1,501 1,532 1,475 1,575
EBITDA - - - - - - - - - - - - - -
EBIT 1 95.46 -24.78 72.82 64.75 -26.51 39.93 76.24 - 56.06 132.3 84.4 - - -
Operating Margin 8.86% -2.34% 6.2% 5.3% -2.24% 3.03% 5.52% - 4.13% 9.11% 5.62% - - -
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income 1 70.24 13.22 65.46 42.33 -48.26 59.13 55.87 69.3 34.91 124.5 62.13 - - -
Net margin 6.52% 1.25% 5.57% 3.47% -4.08% 4.48% 4.05% 4.91% 2.57% 8.58% 4.14% - - -
EPS 2 - - - - -0.0420 0.0520 0.0460 0.4100 0.0700 0.1089 0.0700 - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 14/11/21 04/04/22 23/05/22 25/08/22 10/11/22 05/04/23 25/05/23 20/08/23 08/11/23 11/03/24 - - - -
1SAR in Million2SAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 2,293 1,890 1,789 1,653 1,886 1,884 762
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 2.415 x 2.718 x 3.031 x 2.184 x 2.083 x 1.902 x 0.7219 x
Free Cash Flow 1 - 612 514 612 553 338 371 407
ROE (net income / shareholders' equity) - 35.8% 17.7% 8.6% 20.1% 21.3% 22.3% 22.5%
ROA (Net income/ Total Assets) - 9.41% 5.12% 2.52% 5.63% 6.41% 7.01% 7.36%
Assets 1 - 4,757 4,701 4,717 4,914 5,129 5,457 5,214
Book Value Per Share 2 - 1.150 1.230 1.180 1.220 1.340 1.450 1.530
Cash Flow per Share - - - - - - - -
Capex 1 - 45.7 85.4 134 231 181 187 197
Capex / Sales - 0.89% 1.95% 2.73% 4.13% 3% 2.85% 2.83%
Announcement Date 31/08/20 29/03/21 04/04/22 05/04/23 11/03/24 - - -
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for BinDawood Holding Company

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
7
Last Close Price
9.1 SAR
Average target price
6.897 SAR
Spread / Average Target
-24.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Supermarkets & Convenience Stores

1st Jan change Capi.
BINDAWOOD HOLDING COMPANY Stock BinDawood Holding Company
+47.01% 2.83B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V. Stock Fomento Económico Mexicano, S.A.B. de C.V.
-7.21% 38.45B
AVENUE SUPERMARTS LIMITED Stock Avenue Supermarts Limited
+11.52% 35.53B
SEVEN & I HOLDINGS CO., LTD. Stock Seven & i Holdings Co., Ltd.
+9.36% 33.86B
SM INVESTMENTS CORPORATION Stock SM Investments Corporation
+9.52% 20.2B
COLES GROUP LIMITED Stock Coles Group Limited
+1.92% 14.29B
JERÓNIMO MARTINS, SGPS, S.A. Stock Jerónimo Martins, SGPS, S.A.
-17.40% 12.77B
CASEY'S GENERAL STORES, INC. Stock Casey's General Stores, Inc.
+16.48% 11.85B
ICA GRUPPEN Stock ICA Gruppen
-.--% 11.82B
CARREFOUR Stock Carrefour
-3.89% 11.75B
Supermarkets & Convenience Stores
  1. Stock Market
  2. Equities
  3. 4161 Stock
  4. Financials BinDawood Holding Company