Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. Other stock markets 08:20:00 2026-07-22 EDT			5-day change	1st Jan Change
46.08 ^SAR	+0.30%		-1.07%	+6.52%

07-21	Al Rajhi Capital Lifts Almarai's PT, Affirms Neutral Rating	MT
07-20	UBS Raises Almarai's PT, Affirms Neutral Rating	MT

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	46,080	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	6.52%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	59,615	59,316	57,994
Change	-	8.75%	4.23%	2.52%	-17.17%	6.88%	-0.5%	-2.23%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	18.3x	16.5x	14.8x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.15x	2x	1.87x
PEG	-	2.8x	1.7x	2x	2.36x	12.4x	1.5x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	1.94x	1.83x	1.73x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.51x	2.35x	2.18x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.7x	10.7x	9.74x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.5x	16.9x	15.4x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	59x	31.4x	20x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	1.69%	3.18%	4.99%
Dividend per Share ²	1	1	1	1	1.15	1.163	1.215	1.315
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.52%	2.64%	2.85%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.517	2.786	3.11
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	46.2%	43.6%	42.3%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,766	25,228	26,634
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,099	5,552	5,956
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,214	3,501	3,774
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,522	2,775	3,071
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,535	13,236	11,914
Reference price ²	48.75	53.50	55.80	57.20	43.26	46.08	46.08	46.08
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALMARAI COMPANY	18.54x	2.51x	11.73x	2.53%	12.24B
NESTLÉ S.A.	20.87x	3x	14.73x	3.73%	267B
MONDELEZ INTERNATIONAL, INC.	20.91x	2.43x	14.38x	3.46%	76.84B
DANONE	18.84x	1.92x	10.86x	3.26%	52.35B
ARCHER-DANIELS-MIDLAND COMPANY	18.72x	0.57x	10.81x	2.39%	41.54B
THE HERSHEY COMPANY	21.37x	3.17x	12.92x	3.38%	34.61B
KRAFT HEINZ	12.29x	1.97x	9.67x	6.22%	30.58B
AJINOMOTO CO., INC.	37.1x	3.13x	18.51x	0.96%	30.76B
NESTLÉ INDIA LIMITED	70.95x	10.59x	44.96x	1.09%	29.09B
BUNGE GLOBAL SA	13.94x	0.41x	9.39x	2.39%	23.58B
Average	25.35x	2.97x	15.80x	2.94%	59.85B
Weighted average by Cap.	23.09x	2.88x	15.10x	3.32%