Projected Income Statement: Bank Albilad

Forecast Balance Sheet: Bank Albilad

Forecast Balance Sheet - Bank Albilad
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/3/22 2/2/23 2/14/24 2/4/25 2/4/26 - - -
Estimates

Cash Flow Forecast: Bank Albilad

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 258.8 158.6 317 316.8 453.3 574.8
Change - -38.72% 99.9% -0.07% 43.1% 26.8%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 2/15/21 2/13/22 2/12/23 2/14/24 2/12/25 2/15/26
1SAR in Million
Estimates

Forecast Financial Ratios: Bank Albilad

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 53.44% 55.31% 55.91% 57.45% 57.83% 57.15% 60.23% 60.62%
EBT Margin (%) - 41.01% 44.7% 49.8% 55.16% 54.9% 52.21% 54.99% 54.52%
Net margin (%) - 36.79% 40.1% 44.67% 49.48% 49.25% 46.83% 48.49% 47.49%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.63% 1.73% 1.74% 1.88% 1.86% 1.7% 1.77% 1.74%
ROE - 14.85% 16.4% 16.53% 17.57% 16.03% 15.34% 16.3% 16.2%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - 0.3333 0.3333 - 1 1.1 1.047 1.075
Change - - - 0% - - 10% -4.79% 2.64%
Book Value Per Share 1 - 7.987 8.933 10.22 11.2 14.32 16.37 - -
Change - - 11.84% 14.45% 9.56% 27.88% 14.28% - -
EPS 1 - 1.13 1.393 1.587 1.883 1.99 2.076 2.231 2.59
Change - - 23.3% 13.88% 18.7% 5.66% 4.3% 7.49% 16.08%
Nbr of stocks (in thousands) - 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
Announcement Date - 2/3/22 2/2/23 2/14/24 2/4/25 2/4/26 - - -
1SAR
Estimates
2026 *2027 *
P/E 9.94x 9.25x
PBR 1.26x -
EV / Sales 4.78x 4.29x
Yield 5.33% 5.07%

EPS & Dividend

EPS & Dividend - Bank Albilad


Y-o-Y evolution of P/E

Valuation ratios - P/E - Bank Albilad
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Bank Albilad
Trader
Investor
-
Global
-
Quality
ESG MSCI
BBB
MarketScreener Ratings - Bank Albilad
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
20.64SAR
Average target price
27.59SAR
Spread / Average Target
+33.66%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Bank Albilad
  1. Stock Market
  2. Stocks
  3. 1140 Stock
  4. Financials Bank Albilad