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 1,040 - -
Change - -30.88% -21.71% -46.3% 2.19% - -
Enterprise Value (EV) 1 3,571 2,470 1,979 1,146 1,182 1,188 1,190
Change - -30.83% -19.86% -42.11% 3.2% 0.45% 0.21%
P/E 30.4x 41.8x 49.3x 21.4x 18.7x 14.9x 13.3x
PBR 10.5x 7.49x 6.32x 3.42x 3.44x 3.23x 3.06x
PEG - -0.8x -1.5x 0.9x 1.1x 0.6x 1.1x
Capitalization / Revenue 3.25x 2.44x 2.13x 1.08x 0.99x 0.91x 0.85x
EV / Revenue 3.32x 2.49x 2.22x 1.21x 1.13x 1.04x 0.97x
EV / EBITDA 14.1x 12.7x 20.8x 10.7x 6.02x 5.39x 4.96x
EV / EBIT 25.3x 30.2x 38.3x 17.5x 15.5x 12.6x 11.1x
EV / FCF - 17.8x 26.9x - 23x 20.6x 19.1x
FCF Yield - 5.62% 3.71% - 4.35% 4.87% 5.23%
Dividend per Share 2 - 2.1 2.1 - 1.636 2.039 2.461
Rate of return - 2.19% 2.8% - 3.98% 4.96% 5.99%
EPS 2 4.57 2.29 1.52 1.88 2.202 2.764 3.088
Distribution rate - 91.7% 138% - 74.3% 73.8% 79.7%
Net sales 1 1,076 991.7 891.6 945.9 1,048 1,143 1,225
EBITDA 1 252.5 195.2 95 107.3 196.5 220.3 240.1
EBIT 1 141.2 81.77 51.63 65.51 76.45 94.14 107.5
Net income 1 - 56.59 35.02 - 55.2 61 69.4
Net Debt 1 68.64 49.16 84.16 128.1 142.5 147.9 150.4
Reference price 2 138.80 95.80 74.90 40.22 41.10 41.10 41.10
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.66x1.13x6.02x3.98% 277M
21.44x8.28x14.95x2.73% 194B
29.14x3.45x19.53x-.--% 41.49B
18.53x5.73x16.71x1.99% 41.14B
16.88x3.84x11.93x3.49% 25.77B
16.22x1.19x7.81x2.49% 16.49B
18.44x3.16x14.73x2.27% 11.61B
29.18x2.44x - 0.81% 6.8B
18.18x1.96x8.02x4.38% 5.1B
26.71x5.59x16.06x1.08% 3.18B
Average 21.34x 3.68x 12.86x 2.32% 34.61B
Weighted average by Cap. 21.48x 6.32x 15.04x 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