Company Valuation: SABIC Agri-Nutrients Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 84,068 69,596 65,788 52,840 52,697 62,123 - -
Change - -17.21% -5.47% -19.68% -0.27% 17.89% - -
Enterprise Value (EV) 1 78,450 56,615 54,740 41,516 39,984 47,531 46,154 45,131
Change - -27.83% -3.31% -24.16% -3.69% 18.87% -2.9% -2.22%
P/E ratio 16.1x 6.94x 18x 15.9x 12.2x 11.7x 13.2x 15.7x
PBR 5.41x 3.5x 3.71x 2.86x 2.49x 2.71x 2.6x 2.48x
PEG - 0.1x -0.3x -1.75x 0.4x 0.5x -1.2x -1x
Capitalization / Revenue 8.76x 3.67x 5.96x 4.78x 4.03x 4.87x 4.72x 5.21x
EV / Revenue 8.18x 2.98x 4.96x 3.75x 3.06x 3.72x 3.51x 3.79x
EV / EBITDA 11.5x 5.08x 11.6x 10.4x 8.15x 7.9x 8.4x 10x
EV / EBIT 13.5x 5.5x 14.5x 13.6x 9.94x 9.28x 10.1x 12.5x
EV / FCF 17.7x 5.22x 11.4x 12.4x 8.85x 10x 9.96x 11.4x
FCF Yield 5.66% 19.1% 8.75% 8.04% 11.3% 9.97% 10% 8.78%
Dividend per Share 2 4.25 12 6 6 7 7.326 7.592 6.803
Rate of return 2.41% 8.21% 4.34% 5.41% 6.32% 5.61% 5.82% 5.21%
EPS 2 10.98 21.08 7.69 6.99 9.08 11.17 9.888 8.305
Distribution rate 38.7% 56.9% 78% 85.8% 77.1% 65.6% 76.8% 81.9%
Net sales 1 9,592 18,981 11,033 11,061 13,077 12,763 13,148 11,914
EBITDA 1 6,815 11,149 4,700 3,985 4,909 6,020 5,496 4,511
EBIT 1 5,815 10,294 3,785 3,048 4,022 5,121 4,587 3,614
Net income 1 5,229 10,037 3,659 3,327 4,322 5,122 4,716 4,082
Net Debt 1 -5,618 -12,981 -11,048 -11,324 -12,713 -14,592 -15,969 -16,992
Reference price 2 176.60 146.20 138.20 111.00 110.70 130.50 130.50 130.50
Nbr of stocks (in thousands) 476,035 476,035 476,035 476,035 476,035 476,035 - -
Announcement Date 31/01/22 01/03/23 04/03/24 17/02/25 03/03/26 - - -
1SAR in Million2SAR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.54x3.63x7.78x5.46% 16.49B
12.05x4.24x6.8x3.29% 21.97B
6x2.01x3.92x1.86% 16.81B
6.76x0.8x3.86x6.86% 12.53B
-39.94x0.92x6.71x4.11% 6.8B
11.31x2.3x5.68x6.42% 6.69B
13.07x4.81x9.03x0.81% 6.36B
24.16x1.58x15.13x0.7% 5.42B
Average 5.62x 2.54x 7.36x 3.69% 11.63B
Weighted average by Cap. 7.08x 2.77x 6.61x 3.86%

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

  1. Stock Market
  2. Stocks
  3. 2020 Stock
  4. Valuation SABIC Agri-Nutrients Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW