Company Valuation: Al Kout Industrial Projects Company K.S.C.P.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 68.11 50.05 39.35 81.23 126 115
Change - -26.52% -21.37% 106.41% 55.16% -8.73%
Enterprise Value (EV) 1 73.81 52.6 36.97 76.81 120.1 109.5
Change - -28.73% -29.72% 107.77% 56.38% -8.84%
P/E -27.6x 10x 3.95x 10.1x 14.7x 16.7x
PBR 2.9x 1.89x 1.21x 2.29x 3.24x 2.99x
PEG - -0x 0x -0.5x 2.21x -0.8x
Capitalization / Revenue 2.41x 1.6x 1.02x 2.31x 3.33x 3.07x
EV / Revenue 2.62x 1.68x 0.96x 2.19x 3.17x 2.93x
EV / EBITDA 9.62x 6.26x 2.88x 6.8x 10.7x 11.3x
EV / EBIT 16.3x 8.89x 3.55x 8.92x 14.4x 16.1x
EV / FCF 2,102x 14.7x 6.47x 19.4x 31.6x 27.4x
FCF Yield 0.05% 6.79% 15.5% 5.17% 3.17% 3.65%
Dividend per Share 2 0.02 0.04 0.05 0.05 0.07 0.04
Rate of return 2.96% 8.06% 12.8% 6.21% 5.6% 3.51%
EPS 2 -0.0244 0.0494 0.0988 0.0799 0.0853 0.0682
Distribution rate -81.9% 81% 50.6% 62.6% 82.1% 58.6%
Net sales 1 28.22 31.35 38.43 35.13 37.9 37.43
EBITDA 1 7.676 8.403 12.85 11.29 11.23 9.714
EBIT 1 4.524 5.918 10.41 8.613 8.361 6.793
Net income 1 -2.464 4.982 9.968 8.065 8.602 6.884
Net Debt 1 5.7 2.553 -2.382 -4.412 -5.906 -5.525
Reference price 2 0.6750 0.4960 0.3900 0.8050 1.2490 1.1400
Nbr of stocks (in thousands) 100,901 100,901 100,901 100,901 100,901 100,901
Announcement Date 5/2/21 3/17/22 3/13/23 3/21/24 3/16/25 3/8/26
1KWD in Million2KWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 258M
27.5x4.26x13.69x2.1% 126B
16.58x5.97x31.16x2.87% 56.53B
58.16x1.35x9.5x5.97% 39.5B
12.64x1.28x6.88x2.68% 36.21B
10.09x3.26x7.66x4.3% 26.43B
75.6x13.71x49.9x0.07% 20.55B
8.68x0.87x5.34x4.35% 20.52B
19.54x0.86x6.57x1.19% 20.5B
11.33x1.02x8.2x3.7% 19.94B
Average 26.68x 3.62x 15.43x 3.02% 36.65B
Weighted average by Cap. 26.71x 3.82x 15.69x 2.9%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. ALKOUT Stock
  4. Valuation Al Kout Industrial Projects Company K.S.C.P.