Company Valuation: Al Maha Petroleum Products Marketing Company SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47.75 62.1 75.21 71.83 72.73 81.42 - -
Change - 30.06% 21.11% -4.5% 1.25% 11.95% - -
Enterprise Value (EV) 1 47.75 62.1 75.21 103.4 120.3 130.5 134.7 137.7
Change - 30.06% 21.11% 37.54% 16.31% 8.47% 3.23% 2.25%
P/E - 10x 12x 12x 11.8x 9.75x - -
PBR - - - 1.5x 1.51x 1.62x 1.64x 1.63x
PEG - - 10.8x -2.73x 5.13x 0.3x - -
Capitalization / Revenue 0.13x - - 0.14x 0.14x 0.16x 0.15x 0.14x
EV / Revenue 0.13x - - 0.2x 0.23x 0.25x 0.25x 0.24x
EV / EBITDA - - - 7.7x 9.24x 8.48x 9.52x 9.36x
EV / EBIT - - - 11.9x 14.2x 11.8x 13.9x 13.7x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - 0.085 0.085 0.11 0.098 0.101
Rate of return - - - 8.17% 8.06% 9.32% 8.31% 8.56%
EPS 2 - 0.09 0.091 0.087 0.089 0.121 - -
Distribution rate - - - 97.7% 95.5% 90.9% - -
Net sales 1 372.9 - - 521.2 512.3 524.4 544.3 566.1
EBITDA 1 - - - 13.44 13.02 15.39 14.15 14.72
EBIT 1 - - - 8.696 8.466 11.05 9.715 10.06
Net income 1 3.11 6.192 6.313 6.013 6.175 8.319 - -
Net Debt 1 - - - 31.61 47.59 49.08 53.29 56.33
Reference price 2 0.692 0.900 1.090 1.041 1.054 1.180 1.180 1.180
Nbr of stocks (in thousands) 69,000 69,000 69,000 69,000 69,000 69,000 - -
Announcement Date 1/13/22 2/27/23 1/15/24 1/15/25 1/15/26 - - -
1OMR in Million2OMR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.83x0.25x8.52x9.24% 213M
20.03x0.88x10.63x0.97% 61.45B
8.34x0.27x5.29x3.75% 8.02B
8.38x0.29x4.64x5.67% 6.56B
23.9x0.52x11.5x2.14% 3.19B
10.65x - - 6.16% 1.7B
65.55x0.46x9.76x-.--% 709M
Average 20.96x 0.44x 8.39x 3.99% 11.69B
Weighted average by Cap. 18.27x 0.75x 9.63x 1.79%

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. MHAS Stock
  4. Valuation Al Maha Petroleum Products Marketing Company SAOG