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 1,018 991.3 - -
Change - -30.88% -21.71% -46.3% -2.59% - -
Enterprise Value (EV) 1 3,571 2,470 1,979 1,146 1,168 1,148 1,147
Change - -30.83% -19.86% -42.11% 1.91% -1.64% -0.16%
P/E 30.4x 41.8x 49.3x 21.4x 17.5x 14.2x 12.7x
PBR 10.5x 7.49x 6.32x 3.42x 3.15x 3.08x 2.91x
PEG - -0.8x -1.5x 0.9x 0.9x 0.6x 1.1x
Capitalization / Revenue 3.25x 2.44x 2.13x 1.08x 0.92x 0.84x 0.79x
EV / Revenue 3.32x 2.49x 2.22x 1.21x 1.09x 0.98x 0.91x
EV / EBITDA 14.1x 12.7x 20.8x 10.7x 5.75x 5.15x 4.73x
EV / EBIT 25.3x 30.2x 38.3x 17.5x 14.4x 12x 10.6x
EV / FCF - 17.8x 26.9x - 22.7x 19.9x 18.4x
FCF Yield - 5.62% 3.71% - 4.4% 5.03% 5.42%
Dividend per Share 2 - 2.1 2.1 2.15 1.789 2.105 2.461
Rate of return - 2.19% 2.8% 5.35% 4.57% 5.37% 6.28%
EPS 2 4.57 2.29 1.52 1.88 2.245 2.764 3.088
Distribution rate - 91.7% 138% 114% 79.7% 76.2% 79.7%
Net sales 1 1,076 991.7 891.6 945.9 1,073 1,174 1,262
EBITDA 1 252.5 195.2 95 107.3 203.1 223.1 242.6
EBIT 1 141.2 81.77 51.63 65.51 80.98 95.69 108.5
Net income 1 - 56.59 35.02 - 55.2 61 69.4
Net Debt 1 68.64 49.16 84.16 128.1 176.3 157.1 155.3
Reference price 2 138.80 95.80 74.90 40.22 39.18 39.18 39.18
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.($)
17.79x1.04x5.74x5.1% 264M
18.12x7.22x13.07x3.23% 164B
41.79x3.32x21.55x2.65% 108B
21.96x1.13x11.07x2.53% 49.62B
28.7x3.54x20.05x-.--% 40.9B
14.63x5.39x16.04x2.21% 37.3B
15.61x3.69x11.48x3.69% 24.33B
17.57x1.81x10.91x3.28% 22.41B
30.21x0.94x12.25x0.87% 14.39B
13.86x0.99x6.46x2.9% 13.94B
Average 22.02x 2.91x 12.86x 2.65% 47.54B
Weighted average by Cap. 24.63x 4.42x 15.22x 2.61%

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