|
Market Closed -
Saudi Arabian S.E.
08:35:29 2026-11-05 EST
|
5-day change | 1st Jan Change | ||
| 43.10 SAR | +1.89% |
|
+2.96% | -0.37% |
| 11-06 | AlphaMena Lifts Almarai Co. PT, Maintains Add Rating | MT |
| 11-04 | Arqaam Capital Lifts Almarai Co. PT, Maintains Buy Rating | MT |
Company Valuation: Almarai Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,750 | 53,500 | 55,800 | 57,200 | 43,260 | 43,100 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | -0.37% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 56,465 | 56,811 | 56,281 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 1.23% | 0.61% | -0.93% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 17.4x | 16.2x | 14.6x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 1.98x | 1.87x | 1.77x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | -684.95x | 2.21x | 1.3x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 1.79x | 1.67x | 1.55x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.34x | 2.2x | 2.03x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 10.7x | 9.95x | 9.07x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 17.7x | 16.6x | 15.2x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 47.3x | 29x | 17.8x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 2.11% | 3.45% | 5.62% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.176 | 1.255 | 1.397 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.73% | 2.91% | 3.24% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.479 | 2.661 | 2.951 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 47.4% | 47.2% | 47.3% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 24,134 | 25,863 | 27,746 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,272 | 5,709 | 6,205 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,188 | 3,418 | 3,706 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,479 | 2,669 | 2,956 |
| Net Debt 1 | 9,203 | 9,521 | 9,887 | 10,140 | 12,516 | 13,365 | 13,711 | 13,181 |
| Reference price 2 | 48.75 | 53.50 | 55.80 | 57.20 | 43.26 | 43.10 | 43.10 | 43.10 |
| Nbr of stocks (in thousands) | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | - | - |
| Announcement Date | 1/23/22 | 1/23/23 | 1/21/24 | 1/20/25 | 1/18/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.38x | 2.34x | 10.71x | 2.73% | 11.48B | |
| 22.79x | 3.05x | 15.03x | 3.6% | 269B | |
| 20x | 2.62x | 15.51x | 3.06% | 83.57B | |
| 18.42x | 1.89x | 10.79x | 3.41% | 48.14B | |
| 20.67x | 3.24x | 12.98x | 3.24% | 35.79B | |
| 12.91x | 0.48x | 8.49x | 2.96% | 33.3B | |
| 30.08x | 5.91x | 19.64x | 2.95% | 30.69B | |
| -8.92x | 1.91x | 9.52x | 6.34% | 29.13B | |
| 33.35x | 2.9x | 16.89x | 1.11% | 25.73B | |
| 18.82x | 1.84x | 12.8x | 4.37% | 29.79B | |
| Average | 18.55x | 2.62x | 13.23x | 3.38% | 59.7B | |
| Weighted average by Cap. | 20.35x | 2.77x | 14.12x | 3.47% |
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
- Stock Market
- Stocks
- 2280 Stock
- Valuation Almarai Company
Select your edition
All financial news and data tailored to specific country editions
