Company Valuation: Alamar Foods Company

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,502 2,421 1,895 1,018 1,060 - -
Change - -30.88% -21.71% -46.3% 4.18% - -
Enterprise Value (EV) 1 3,571 2,470 1,979 1,146 1,213 1,217 1,215
Change - -30.83% -19.86% -42.11% 5.84% 0.38% -0.15%
P/E 30.4x 41.8x 49.3x 21.4x 19x 15.2x 13.6x
PBR 10.5x 7.49x 6.32x 3.42x 3.5x 3.29x 3.12x
PEG - -0.8x -1.5x 0.9x 1.1x 0.6x 1.2x
Capitalization / Revenue 3.25x 2.44x 2.13x 1.08x 0.96x 0.9x 0.84x
EV / Revenue 3.32x 2.49x 2.22x 1.21x 1.1x 1.04x 0.96x
EV / EBITDA 14.1x 12.7x 20.8x 10.7x 6.09x 5.46x 5.01x
EV / EBIT 25.3x 30.2x 38.3x 17.5x 15.5x 12.7x 11.2x
EV / FCF - 17.8x 26.9x - 23.6x 21.1x 19.5x
FCF Yield - 5.62% 3.71% - 4.24% 4.75% 5.12%
Dividend per Share 2 - 2.1 2.1 - 2 2.105 2.461
Rate of return - 2.19% 2.8% - 4.77% 5.02% 5.87%
EPS 2 4.57 2.29 1.52 1.88 2.202 2.764 3.088
Distribution rate - 91.7% 138% - 90.8% 76.2% 79.7%
Net sales 1 1,076 991.7 891.6 945.9 1,103 1,174 1,262
EBITDA 1 252.5 195.2 95 107.3 199.1 223.1 242.6
EBIT 1 141.2 81.77 51.63 65.51 78.02 95.69 108.5
Net income 1 - 56.59 35.02 - 55.2 61 69.4
Net Debt 1 68.64 49.16 84.16 128.1 152.5 157.1 155.3
Reference price 2 138.80 95.80 74.90 40.22 41.90 41.90 41.90
Nbr of stocks (in thousands) 25,230 25,268 25,302 25,302 25,302 - -
Announcement Date 3/31/23 3/26/24 3/25/25 3/29/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
19.31x1.11x6.17x4.7% 287M
20.68x8.04x14.54x2.83% 188B
33.77x4.1x23.2x-.--% 48.12B
18.93x5.8x16.95x1.95% 41.99B
17.69x4x12.42x3.29% 27.29B
15.27x1.11x7.23x2.64% 15.42B
18.4x3.15x14.7x2.28% 11.58B
29.5x2.44x - 0.82% 6.67B
18.1x2.02x8.27x4.24% 5.26B
Average 21.29x 3.53x 12.93x 2.53% 38.24B
Weighted average by Cap. 21.87x 6.21x 15.47x 2.32%

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. 6014 Stock
  4. Valuation Alamar Foods Company