Company Valuation: Alinma Bank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 47,920 65,100 77,300 72,375 60,950 72,780 - -
Change - 35.85% 18.74% -6.37% -15.79% 19.41% - -
Enterprise Value (EV) 47,920 65,100 77,300 72,375 60,950 72,780 72,780 72,780
Change - 35.85% 18.74% -6.37% -15.79% 19.41% 0% 0%
P/E 18.3x 18.8x 16.6x 13x 10.3x 12.1x 11.1x 10.1x
PBR 1.55x 2.03x 2.24x 1.74x 1.26x 1.85x 1.68x 1.54x
PEG - 0.6x 0.5x 0.7x 1.52x 9.17x 1.17x 1.11x
Capitalization / Revenue 7.19x 8.18x 7.95x 6.62x 5.12x 5.8x 5.31x 4.89x
EV / Revenue 0x 0x 0x 0x 0x 5.8x 5.31x 4.89x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.34x 7.51x 6.87x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.5 0.6333 0.5667 0.6667 0.75 0.8642 0.8782 0.9582
Rate of return 3.13% 2.92% 2.2% 2.76% 3.69% 3.56% 3.62% 3.95%
EPS 2 0.8733 1.153 1.553 1.85 1.975 2.001 2.191 2.39
Distribution rate 57.3% 54.9% 36.5% 36% 38% 43.2% 40.1% 40.1%
Net sales 1 6,667 7,963 9,726 10,940 11,905 12,558 13,708 14,894
EBITDA - - - - - - - -
EBIT 1 4,302 5,198 6,682 7,556 8,191 8,730 9,696 10,589
Net income 1 2,709 3,590 4,839 5,832 6,397 6,683 7,443 8,065
Net Debt - - - - - - - -
Reference price 2 15.97 21.70 25.77 24.12 20.32 24.26 24.26 24.26
Nbr of stocks (in thousands) 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 - -
Announcement Date 2/14/22 2/2/23 2/7/24 1/29/25 1/28/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.12x - - 3.56% 19.38B
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.53x 3.7% 353.2B
Weighted average by Cap. 10.52x 3.49%

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. 1150 Stock
  4. Valuation Alinma Bank