Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. 08:20:00 2026-08-12 EDT			5-day change	1st Jan Change
47.70 ^SAR	0.00%		-0.62%	+10.26%

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	47,640	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	10.12%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	60,864	60,873	59,547
Change	-	8.75%	4.23%	2.52%	-17.17%	9.12%	0.02%	-2.18%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	19x	17.1x	15.3x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.22x	2.07x	1.94x
PEG	-	2.8x	1.7x	2x	2.36x	12.87x	1.6x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	2x	1.89x	1.79x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.56x	2.41x	2.23x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.8x	11x	9.99x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.9x	17.4x	15.8x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	60.2x	32.2x	20.6x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	1.66%	3.1%	4.86%
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%	2.44%	2.55%	2.76%
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	23,777	25,239	26,646
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,166	5,557	5,961
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,215	3,503	3,777
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	13,224	13,233	11,907
Reference price ²	48.75	53.50	55.80	57.20	43.26	47.70	47.70	47.70
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	18.95x	2.56x	11.79x	2.44%	12.7B
NESTLÉ S.A.	20.83x	2.87x	14.29x	3.91%	254B
MONDELEZ INTERNATIONAL, INC.	19.69x	2.48x	14.76x	3.33%	78.85B
DANONE	18.06x	1.85x	10.47x	3.5%	49.96B
ARCHER-DANIELS-MIDLAND COMPANY	14.9x	0.55x	9.96x	2.57%	38.78B
THE HERSHEY COMPANY	22.03x	3.33x	13.49x	3.17%	36.56B
AJINOMOTO CO., INC.	36.88x	3.13x	18.28x	0.97%	31.6B
NESTLÉ INDIA LIMITED	69.08x	10.6x	43.95x	1.1%	30.12B
KRAFT HEINZ	99.34x	1.88x	9.34x	6.5%	29.23B
Average	35.53x	3.25x	16.26x	3.05%	62.44B
Weighted average by Cap.	27.62x	2.96x	15.16x	3.44%