Company Valuation: Arab Potash Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,750 2,185 2,930 2,177 2,216 3,153
Change - 24.86% 34.13% -25.7% 1.8% 42.26%
Enterprise Value (EV) 1 1,620 1,984 2,403 1,664 1,737 2,680
Change - 22.51% 21.13% -30.75% 4.35% 54.31%
P/E 13.8x 10.1x 4.87x 7.44x 12x 18.2x
PBR 1.88x 2.05x 1.86x 1.27x 1.24x 1.7x
PEG - 0.1x 0x -0.1x -0.3x -3x
Capitalization / Revenue 3.84x 3.37x 2.31x 2.75x 3.4x 4.35x
EV / Revenue 3.55x 3.06x 1.9x 2.1x 2.67x 3.69x
EV / EBITDA 11.1x 6.83x 3.02x 4.51x 6.39x 8.11x
EV / EBIT 15.9x 8.27x 3.26x 5.4x 8.72x 10.7x
EV / FCF -76.5x 24.9x 8.31x 30.6x 427x 51.3x
FCF Yield -1.31% 4.01% 12% 3.27% 0.23% 1.95%
Dividend per Share 2 - 1.2 1.8 1.3 1.2 1.2
Rate of return - 4.58% 5.12% 4.98% 4.51% 3.17%
EPS 2 1.523 2.601 7.216 3.512 2.208 2.074
Distribution rate - 46.1% 24.9% 37% 54.3% 57.9%
Net sales 1 456.2 648 1,268 792.5 651.4 725.6
EBITDA 1 146.3 290.5 795.2 369.1 271.8 330.4
EBIT 1 101.7 239.9 738 308.1 199.1 251.4
Net income 1 126.9 216.7 601.2 292.6 184 172.8
Net Debt 1 -130 -200.4 -527 -512.8 -479.6 -472.8
Reference price 2 21.00 26.22 35.17 26.13 26.60 37.84
Nbr of stocks (in thousands) 83,318 83,318 83,318 83,318 83,318 83,318
Announcement Date 3/1/21 3/10/22 3/8/23 3/30/24 3/25/25 3/31/26
1JOD in Million2JOD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.72B
31.65x3.23x14.12x0.83% 59.69B
10x1.13x5.9x5.47% 7.75B
15.31x1.16x6.09x1.38% 5.28B
31.11x5.01x19.77x0.57% 4.3B
22.26x1.85x10.39x3.87% 4.03B
Average 22.07x 2.48x 11.25x 2.42% 14.3B
Weighted average by Cap. 28.02x 2.92x 12.92x 1.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. APOT Stock
  4. Valuation Arab Potash Company