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 82.8 - -
Change - 30.06% 21.11% -4.5% 1.25% 13.85% - -
Enterprise Value (EV) 1 47.75 62.1 75.21 103.4 120.3 131.9 136.1 139.1
Change - 30.06% 21.11% 37.54% 16.31% 9.61% 3.19% 2.23%
P/E - 10x 12x 12x 11.8x 9.92x - -
PBR - - - 1.5x 1.51x 1.65x 1.67x 1.66x
PEG - - 10.8x -2.73x 5.13x 0.3x - -
Capitalization / Revenue 0.13x - - 0.14x 0.14x 0.16x 0.15x 0.15x
EV / Revenue 0.13x - - 0.2x 0.23x 0.25x 0.25x 0.25x
EV / EBITDA - - - 7.7x 9.24x 8.57x 9.62x 9.45x
EV / EBIT - - - 11.9x 14.2x 11.9x 14x 13.8x
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% 9.17% 8.17% 8.42%
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 1.200 1.200 1.200
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.($)
9.92x0.25x8.57x9.17% 215M
17.04x0.72x9.02x1.21% 51.02B
14.85x0.5x9.26x0.48% 9.54B
6.23x0.28x4.91x5.74% 9.02B
9.33x0.32x4.73x5.69% 8B
23.73x0.53x11.56x1.91% 3.25B
8.15x - - 6.33% 1.62B
74.08x0.58x13.07x-.--% 765M
Average 20.42x 0.45x 8.73x 3.82% 10.43B
Weighted average by Cap. 15.47x 0.60x 8.31x 2.18%

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