ALMAWARID MANPOWER COMPANY |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 118.2 SAR | +1.90% |
|
+0.34% | -5.29% |
| 05-16 | Almawarid Manpower Company Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 05-15 | Al Mawarid Manpower Logs Higher Q1 Net Profit, Revenue | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 1,872 | 1,773 | - | - |
| Enterprise Value (EV) 1 | 1,831 | 1,750 | 1,730 | 1,773 |
| P/E ratio | 21.1 x | 16.6 x | 13.2 x | 13 x |
| Yield | 2% | 2.54% | 3.09% | 4.23% |
| Capitalization / Revenue | 1.48 x | 1.15 x | 0.99 x | 0.93 x |
| EV / Revenue | 1.45 x | 1.14 x | 0.96 x | 0.93 x |
| EV / EBITDA | 19 x | 12.3 x | 9.66 x | - |
| EV / FCF | 22.4 x | 27.8 x | 17 x | 11.9 x |
| FCF Yield | 4.46% | 3.6% | 5.9% | 8.4% |
| Price to Book | 5.44 x | 4.36 x | 3.54 x | 3.32 x |
| Nbr of stocks (in thousands) | 15,000 | 15,000 | - | - |
| Reference price 2 | 124.8 | 118.2 | 118.2 | 118.2 |
| Announcement Date | 3/27/24 | - | - | - |
1SAR in Million2SAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | 1,261 | 1,537 | 1,798 | 1,909 |
| EBITDA 1 | - | 96.14 | 142 | 179 | - |
| EBIT 1 | - | 92.37 | 122 | 145.5 | 154 |
| Operating Margin | - | 7.33% | 7.94% | 8.09% | 8.07% |
| Earnings before Tax (EBT) 1 | - | 98.76 | 118 | 143.5 | 150 |
| Net income 1 | 75.99 | 88.77 | 107.1 | 134 | 137 |
| Net margin | - | 7.04% | 6.97% | 7.45% | 7.18% |
| EPS 2 | 5.070 | 5.920 | 7.140 | 8.925 | 9.110 |
| Free Cash Flow 1 | - | 81.6 | 63 | 102 | 149 |
| FCF margin | - | 6.47% | 4.1% | 5.67% | 7.81% |
| FCF Conversion (EBITDA) | - | 84.88% | 44.37% | 56.98% | - |
| FCF Conversion (Net income) | - | 91.93% | 58.82% | 76.15% | 108.76% |
| Dividend per Share 2 | - | 2.500 | 3.000 | 3.655 | 5.000 |
| Announcement Date | 4/13/23 | 3/27/24 | - | - | - |
1SAR in Million2SAR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 |
|---|---|---|---|---|---|
| Net sales 1 | - | 305.3 | 320.1 | 341.7 | 374.6 |
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| Operating Margin | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income | 22.16 | - | - | - | - |
| Net margin | - | - | - | - | - |
| EPS | 1.480 | - | - | - | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 6/20/23 | 8/14/23 | 11/8/23 | 3/27/24 | 5/20/24 |
1SAR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | 40.7 | 23 | 43 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 1 | - | 81.6 | 63 | 102 | 149 |
| ROE (net income / shareholders' equity) | - | 27.9% | 28.6% | 27.8% | 27.2% |
| ROA (Net income/ Total Assets) | - | 15.5% | 15.7% | 16.3% | 15.8% |
| Assets 1 | - | 572.8 | 682.2 | 821.8 | 867.1 |
| Book Value Per Share 2 | - | 22.90 | 27.10 | 33.40 | 35.60 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 4.2 | 2 | 2 | 2 |
| Capex / Sales | - | 0.33% | 0.13% | 0.11% | 0.1% |
| Announcement Date | 4/13/23 | 3/27/24 | - | - | - |
1SAR in Million2SAR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
118.2
SAR
Average target price
153
SAR
Spread / Average Target
+29.44%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -5.29% | 473M | |
| +39.33% | 79.28B | |
| +5.85% | 45.38B | |
| -12.97% | 5.23B | |
| -28.10% | 1.73B | |
| +0.52% | 1.38B | |
| -29.33% | 1.09B | |
| -15.07% | 1.05B | |
| +15.61% | 871M | |
| +100.84% | 800M |
- Stock Market
- Equities
- 1833 Stock
- Financials Almawarid Manpower Company
