Company Valuation: Saudi Telecom Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 224,480 182,648 201,374 199,477 214,461 217,796 - -
Change - -18.64% 10.25% -0.94% 7.51% 1.55% - -
Enterprise Value (EV) 1 220,780 170,650 199,349 186,017 216,826 219,067 217,794 219,535
Change - -22.71% 16.82% -6.69% 16.56% 1.03% -0.58% 0.8%
P/E 19.9x 15x 15.2x 8.08x 14.5x 15.3x 14.6x 13.7x
PBR 3.24x 2.48x 2.55x 2.23x 2.57x 2.56x 2.44x 2.34x
PEG - 1.93x 1.69x 0.1x -0.4x -3.89x 3.12x 2.2x
Capitalization / Revenue 3.54x 2.71x 2.78x 2.63x 2.76x 2.67x 2.54x 2.43x
EV / Revenue 3.48x 2.53x 2.76x 2.45x 2.79x 2.68x 2.54x 2.45x
EV / EBITDA 9.67x 6.8x 8.08x 7.77x 8.86x 8.37x 7.9x 7.54x
EV / EBIT 16.8x 11.3x 14x 12.9x 15x 14.2x 13.3x 12.6x
EV / FCF 73.3x 9.15x 15.5x 22.7x 33.4x 16.1x 19.3x 17.5x
FCF Yield 1.36% 10.9% 6.45% 4.4% 2.99% 6.23% 5.17% 5.72%
Dividend per Share 2 1.6 1.6 1.6 1.75 2.2 2.208 2.273 2.434
Rate of return 3.56% 4.37% 3.96% 4.38% 5.12% 5.06% 5.21% 5.58%
EPS 2 2.264 2.44 2.66 4.95 2.97 2.853 2.987 3.173
Distribution rate 70.7% 65.6% 60.2% 35.4% 74.1% 77.4% 76.1% 76.7%
Net sales 1 63,417 67,432 72,337 75,893 77,819 81,705 85,694 89,770
EBITDA 1 22,841 25,079 24,683 23,926 24,469 26,175 27,552 29,121
EBIT 1 13,128 15,088 14,200 14,426 14,438 15,471 16,402 17,389
Net income 1 11,311 12,171 13,295 24,689 14,828 14,233 14,994 16,023
Net Debt 1 -3,699 -11,997 -2,025 -13,460 2,364 1,272 -1.53 1,740
Reference price 2 44.96 36.60 40.40 40.00 42.98 43.62 43.62 43.62
Nbr of stocks (in thousands) 4,992,873 4,990,371 4,984,506 4,986,916 4,989,794 4,993,024 - -
Announcement Date 21/02/22 20/02/23 19/02/24 26/02/25 17/02/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.29x2.68x8.37x5.06% 57.98B
11.03x1.31x4.14x7.04% 222B
10.61x2.53x6.69x5.87% 200B
13.18x2.12x4.91x4.16% 149B
13.93x1.87x8.15x3.01% 91.97B
11.64x0.87x3.26x6.65% 79.55B
11.52x1.78x4.48x2.84% 67.46B
23.43x5.3x19.36x4.66% 55.58B
14.98x2.77x6.2x4.39% 51.14B
11.51x1.74x5.3x5.24% 45.81B
Average 13.71x 2.30x 7.08x 4.89% 102.09B
Weighted average by Cap. 12.74x 2.10x 6.29x 5.26%

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. 7010 Stock
  4. Valuation Saudi Telecom Company
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!