Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. 08:20:00 2026-09-01 EDT			5-day change	1st Jan Change
48.10 ^SAR	-1.84%		-0.21%	+11.19%

08-28	AlphaMena Downgrades Almarai to Reduce Rating, Trims PT	MT
08-21	Sadif Investment Analytics Upgrades Almarai to Hold, Raises PT	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	48,100	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	11.19%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	61,324	61,333	60,007
Change	-	8.75%	4.23%	2.52%	-17.17%	9.95%	0.02%	-2.16%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	19.1x	17.3x	15.5x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.24x	2.09x	1.96x
PEG	-	2.8x	1.7x	2x	2.36x	12.94x	1.6x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	2.02x	1.91x	1.81x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.58x	2.43x	2.25x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.9x	11x	10.1x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	19.1x	17.5x	15.9x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	66.9x	33.2x	22.1x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	1.49%	3.01%	4.53%
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%	2.42%	2.53%	2.73%
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	48.10	48.10	48.10
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALMARAI COMPANY	19.47x	2.62x	12.04x	2.37%	13.05B
NESTLÉ S.A.	20.59x	2.83x	14.1x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	19.76x	2.48x	14.81x	3.32%	79.22B
DANONE	17.08x	1.78x	10.05x	3.66%	48.03B
ARCHER-DANIELS-MIDLAND COMPANY	15.05x	0.54x	9.83x	2.56%	39.18B
THE HERSHEY COMPANY	21.33x	3.23x	13.13x	3.28%	35.41B
AJINOMOTO CO., INC.	37.07x	3.21x	18.45x	0.98%	32.28B
KRAFT HEINZ	-109.29x	1.93x	9.58x	6.24%	30.44B
NESTLÉ INDIA LIMITED	68.28x	10.48x	43.47x	1.12%	29.87B
Average	12.15x	3.23x	16.16x	3.06%	62.03B
Weighted average by Cap.	16.22x	2.93x	15.02x	3.47%