Valuation Saudia Dairy & Foodstuff Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 13:20:00 10/05/2026 BST			5-day change	1st Jan Change
209.60 ^SAR	-1.41%		+2.69%	-15.14%

04-30	Ubhar Capital Oman Upgrades Sadafco to Buy, Cuts PT	MT
04-27	Tadawul Shares Extend Winning Streak as Fed Week Starts	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Capitalization ¹	5,280	6,912	10,810	7,902	6,699	-	-
Change	-	30.91%	-	-26.9%	-15.23%	-	-
Enterprise Value (EV) ¹	4,567	6,318	10,162	7,297	6,298	6,042	6,329
Change	-	38.35%	-	-28.19%	-13.7%	-4.06%	4.74%
P/E ratio	20.3x	33.3x	22.3x	16.6x	16.7x	15.2x	15.4x
PBR	3.44x	4.49x	5.98x	4.53x	4.09x	3.76x	3.65x
PEG	-	-1.6x	-	-12.55x	-1.1x	1.52x	-9.89x
Capitalization / Revenue	2.51x	3.18x	3.65x	2.63x	2.06x	1.95x	1.87x
EV / Revenue	2.17x	2.91x	3.43x	2.43x	1.93x	1.76x	1.76x
EV / EBITDA	11.9x	18.8x	17.8x	12.4x	12.1x	10.1x	10.3x
EV / EBIT	16x	27.3x	21.7x	15.1x	15.9x	12.2x	12.4x
EV / FCF	17.4x	50.1x	38.2x	22.2x	11.9x	15.4x	14.7x
FCF Yield	5.74%	2%	2.62%	4.51%	8.42%	6.51%	6.79%
Dividend per Share ²	5.5	6	12	16	12.66	13.01	12.63
Rate of return	3.33%	2.78%	3.55%	6.48%	6.04%	6.21%	6.03%
EPS ²	8.14	6.48	15.12	14.92	12.55	13.8	13.59
Distribution rate	67.6%	92.6%	79.4%	107%	101%	94.2%	93%
Net sales ¹	2,105	2,170	2,963	2,999	3,257	3,437	3,590
EBITDA ¹	383	336.1	570.8	588.9	521	598	612.7
EBIT ¹	285.5	231.8	468.3	483.6	396	496.9	509.5
Net income ¹	260.6	207.3	483.2	477.4	408	406	442
Net Debt ¹	-713.3	-593.8	-647.3	-604.9	-401	-656.6	-370
Reference price ²	165.00	216.00	337.80	247.00	209.60	209.60	209.60
Nbr of stocks (in thousands)	32,000	32,000	32,000	31,993	31,960	-	-
Announcement Date	10/05/21	16/05/22	15/03/25	11/02/26	-	-	-

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAUDIA DAIRY & FOODSTUFF COMPANY	16.94x	1.96x	12.27x	5.95%	1.79B
NESTLÉ S.A.	19.27x	2.82x	13.83x	4.05%	256B
MONDELEZ INTERNATIONAL, INC.	21.81x	2.48x	14.59x	3.36%	79.01B
DANONE	16.66x	1.71x	9.66x	3.73%	47.32B
THE HERSHEY COMPANY	23.24x	3.42x	13.9x	3.1%	37.72B
ARCHER-DANIELS-MIDLAND COMPANY	17.08x	0.53x	10.17x	2.67%	37.43B
AJINOMOTO CO., INC.	37.54x	3.26x	18.17x	0.95%	30.73B
NESTLÉ INDIA LIMITED	86.61x	12.6x	56.24x	0.94%	30.26B
KRAFT HEINZ	11.41x	1.88x	9.23x	6.7%	28.41B
Average	27.84x	3.41x	17.56x	3.49%	60.99B
Weighted average by Cap.	23.85x	3.07x	15.67x	3.56%