Market Closed -
Saudi Arabian S.E.
08:20:05 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
114.8
SAR
|
-5.75%
|
|
-9.43%
|
-13.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,750
|
3,894
|
5,010
|
5,580
|
13,305
|
11,480
|
-
|
-
|
Enterprise Value (EV)
1 |
4,118
|
6,476
|
7,748
|
8,902
|
17,237
|
15,712
|
16,165
|
16,630
|
P/E ratio
|
12.9
x
|
32.1
x
|
28.3
x
|
23.1
x
|
47.4
x
|
32.9
x
|
25.3
x
|
20.4
x
|
Yield
|
2.4%
|
2.31%
|
2.25%
|
2.69%
|
0.56%
|
1.63%
|
2.04%
|
2.37%
|
Capitalization / Revenue
|
0.66
x
|
0.78
x
|
0.55
x
|
0.45
x
|
0.9
x
|
0.62
x
|
0.55
x
|
0.48
x
|
EV / Revenue
|
0.72
x
|
1.3
x
|
0.85
x
|
0.72
x
|
1.16
x
|
0.84
x
|
0.77
x
|
0.7
x
|
EV / EBITDA
|
10.1
x
|
13.2
x
|
11.6
x
|
11.4
x
|
18.6
x
|
14.9
x
|
12.9
x
|
11.9
x
|
EV / FCF
|
10
x
|
12.4
x
|
11.7
x
|
28.4
x
|
34.9
x
|
25.5
x
|
21.1
x
|
23.1
x
|
FCF Yield
|
9.97%
|
8.05%
|
8.51%
|
3.52%
|
2.87%
|
3.92%
|
4.73%
|
4.32%
|
Price to Book
|
4.29
x
|
4.36
x
|
5.04
x
|
5.03
x
|
10.8
x
|
8.04
x
|
6.9
x
|
5.68
x
|
Nbr of stocks (in thousands)
|
100,000
|
100,000
|
100,000
|
100,000
|
100,000
|
100,000
|
-
|
-
|
Reference price
2 |
37.50
|
38.94
|
50.10
|
55.80
|
133.0
|
114.8
|
114.8
|
114.8
|
Announcement Date
|
20-04-01
|
21-01-19
|
22-01-24
|
23-01-29
|
24-02-05
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,681
|
4,974
|
9,110
|
12,356
|
14,834
|
18,598
|
20,972
|
23,797
|
EBITDA
1 |
407.7
|
491.8
|
666.2
|
778.5
|
924.7
|
1,056
|
1,250
|
1,402
|
EBIT
1 |
313.8
|
188.3
|
283.4
|
370.8
|
421.2
|
540.6
|
635.8
|
750.5
|
Operating Margin
|
5.52%
|
3.79%
|
3.11%
|
3%
|
2.84%
|
2.91%
|
3.03%
|
3.15%
|
Earnings before Tax (EBT)
1 |
308
|
126.3
|
182.7
|
249.5
|
285.8
|
364.7
|
445.2
|
529
|
Net income
1 |
291.7
|
121.1
|
176.8
|
241.8
|
280.8
|
351.8
|
432.6
|
513.5
|
Net margin
|
5.14%
|
2.43%
|
1.94%
|
1.96%
|
1.89%
|
1.89%
|
2.06%
|
2.16%
|
EPS
2 |
2.916
|
1.212
|
1.770
|
2.415
|
2.805
|
3.492
|
4.531
|
5.622
|
Free Cash Flow
1 |
410.4
|
521.6
|
659.5
|
313.2
|
494.1
|
616.7
|
764.7
|
718.5
|
FCF margin
|
7.22%
|
10.49%
|
7.24%
|
2.53%
|
3.33%
|
3.32%
|
3.65%
|
3.02%
|
FCF Conversion (EBITDA)
|
100.66%
|
106.06%
|
98.99%
|
40.23%
|
53.44%
|
58.39%
|
61.15%
|
51.23%
|
FCF Conversion (Net income)
|
140.67%
|
430.72%
|
373%
|
129.52%
|
175.96%
|
175.31%
|
176.76%
|
139.92%
|
Dividend per Share
2 |
0.9000
|
0.9000
|
1.125
|
1.500
|
0.7500
|
1.875
|
2.348
|
2.726
|
Announcement Date
|
20-04-01
|
21-01-19
|
22-01-24
|
23-01-29
|
24-02-05
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
2,620
|
2,780
|
2,988
|
3,256
|
3,332
|
3,410
|
3,581
|
3,883
|
3,952
|
4,358
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
227.7
|
-
|
251.2
|
-
|
EBIT
|
83.61
|
84.24
|
-
|
90.99
|
109.8
|
106.5
|
-
|
-
|
106.8
|
-
|
Operating Margin
|
3.19%
|
3.03%
|
-
|
2.79%
|
3.3%
|
3.12%
|
-
|
-
|
2.7%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
54.09
|
62.42
|
45.92
|
61.71
|
71.78
|
70.54
|
70.24
|
67.6
|
72.49
|
77.4
|
Net margin
|
2.06%
|
2.25%
|
1.54%
|
1.9%
|
2.15%
|
2.07%
|
1.96%
|
1.74%
|
1.83%
|
1.78%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-01-24
|
22-04-18
|
22-07-21
|
22-10-18
|
23-01-29
|
23-05-10
|
23-07-24
|
23-10-18
|
24-02-05
|
24-04-25
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
368
|
2,582
|
2,738
|
3,322
|
3,932
|
4,232
|
4,685
|
5,150
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9028
x
|
5.251
x
|
4.11
x
|
4.267
x
|
4.252
x
|
4.007
x
|
3.747
x
|
3.672
x
|
Free Cash Flow
1 |
410
|
522
|
659
|
313
|
494
|
617
|
765
|
719
|
ROE (net income / shareholders' equity)
|
38.4%
|
13.7%
|
18.7%
|
23%
|
23.9%
|
26.7%
|
29.6%
|
29.8%
|
ROA (Net income/ Total Assets)
|
10.6%
|
3.01%
|
3.57%
|
4.12%
|
4.05%
|
4.37%
|
4.89%
|
5.4%
|
Assets
1 |
2,744
|
4,025
|
4,949
|
5,875
|
6,932
|
8,055
|
8,847
|
9,509
|
Book Value Per Share
2 |
8.750
|
8.920
|
9.950
|
11.10
|
12.40
|
14.30
|
16.60
|
20.20
|
Cash Flow per Share
2 |
5.260
|
7.110
|
9.000
|
7.160
|
9.740
|
10.20
|
12.20
|
13.60
|
Capex
1 |
123
|
195
|
240
|
403
|
513
|
331
|
309
|
283
|
Capex / Sales
|
2.16%
|
3.93%
|
2.63%
|
3.26%
|
3.46%
|
1.78%
|
1.47%
|
1.19%
|
Announcement Date
|
20-04-01
|
21-01-19
|
22-01-24
|
23-01-29
|
24-02-05
|
-
|
-
|
-
|
Last Close Price
114.8
SAR Average target price
106
SAR Spread / Average Target -7.65% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.72% | 3.25B | | -4.19% | 52.58B | | +17.31% | 8.44B | | -5.32% | 5.74B | | +3.65% | 4.92B | | +3.63% | 1.27B | | -4.55% | 641M | | +16.25% | 610M | | -37.09% | 583M | | -35.61% | 391M |
Gasoline Stations
|