Company Valuation: Savola Group Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,039 14,640 19,916 10,991 6,555 7,888 - -
Change - -14.08% 36.03% -44.81% -40.35% 20.33% - -
Enterprise Value (EV) 1 27,952 25,072 30,858 15,083 11,412 13,084 12,408 12,412
Change - -10.3% 23.08% -51.12% -24.34% 14.65% -5.17% 0.03%
P/E 76.1x 19.7x 22.2x 3.46x 7.5x 11.7x 10.5x 9.36x
PBR 2.11x 1.78x 2.37x 2.38x 1.18x 1.36x 1.28x 1.2x
PEG - 0x 1x 0.1x -0.1x -0.5x 1x 0.7x
Capitalization / Revenue 0.69x 0.52x 0.74x 0.46x 0.25x 0.29x 0.28x 0.26x
EV / Revenue 1.13x 0.89x 1.15x 0.63x 0.44x 0.48x 0.44x 0.42x
EV / EBITDA 11.2x 9.43x 9.23x 5.78x 4.89x 5.54x 4.98x 4.7x
EV / EBIT 19.5x 15.7x 13.9x 10.4x 10x 11.3x 9.74x 9x
EV / FCF 38.4x 89.2x 37.4x 41.3x 54.3x 30.1x 13.7x 10.8x
FCF Yield 2.6% 1.12% 2.67% 2.42% 1.84% 3.32% 7.28% 9.25%
Dividend per Share 2 0.7559 2.494 - - 1.7 1.239 1.379 1.614
Rate of return 0.63% 2.4% - - 7.77% 4.71% 5.23% 6.13%
EPS 2 1.587 5.253 6.387 10.61 2.92 2.257 2.497 2.813
Distribution rate 47.6% 47.5% - - 58.2% 54.9% 55.2% 57.4%
Net sales 1 24,660 28,055 26,842 23,987 26,081 26,985 28,265 29,853
EBITDA 1 2,506 2,658 3,343 2,610 2,336 2,360 2,491 2,640
EBIT 1 1,436 1,595 2,221 1,455 1,137 1,155 1,274 1,379
Net income 1 221.9 742.8 899.2 9,974 874.5 696.6 755.1 853.2
Net Debt 1 10,914 10,432 10,942 4,093 4,856 5,196 4,519 4,524
Reference price 2 120.75 103.74 141.53 36.70 21.89 26.34 26.34 26.34
Nbr of stocks (in thousands) 141,109 141,122 140,714 299,474 299,474 299,474 - -
Announcement Date 02/02/22 30/03/23 08/02/24 12/03/25 07/03/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.67x0.48x5.54x4.71% 2.1B
20.9x2.9x14.34x3.86% 259B
19.95x2.5x14.91x3.29% 79.9B
18.25x1.86x10.56x3.46% 50.51B
14.37x0.54x9.64x2.67% 37.39B
21.75x3.29x13.3x3.22% 36.08B
12.24x1.95x9.66x6.22% 30.51B
70.52x10.82x44.87x1.08% 30.85B
37.67x3.17x18.77x0.95% 32.31B
Average 25.26x 3.06x 15.74x 3.27% 62.09B
Weighted average by Cap. 23.34x 3.01x 15.35x 3.43%

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. 2050 Stock
  4. Valuation Savola Group Company