Company Valuation: Bank Albilad

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,762 44,450 45,450 48,812 37,230 38,100 - -
Change - 27.87% 2.25% 7.4% -23.73% 2.34% - -
Enterprise Value (EV) 34,762 44,450 45,450 48,812 37,230 38,100 38,100 38,100
Change - 27.87% 2.25% 7.4% -23.73% 2.34% 0% 0%
P/E 20.5x 21.3x 19.1x 17.3x 12.5x 11.9x 11.2x 9.81x
PBR 2.9x 3.32x 2.96x 2.91x 1.73x 1.54x - -
PEG - 0.9x 1.4x 0.9x 2.21x 1.64x 1.81x 0.7x
Capitalization / Revenue 7.58x 8.56x 8.57x 8.61x 6.01x 5.65x 5.28x 4.8x
EV / Revenue 0x 0x 0x 0x 0x 5.65x 5.28x 4.8x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.6x 8.76x 7.92x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.3333 0.3333 - 1 1.031 1.047 1.075
Rate of return - 1.12% 1.1% - 4.03% 4.06% 4.12% 4.23%
EPS 2 1.13 1.393 1.587 1.883 1.99 2.134 2.266 2.59
Distribution rate - 23.9% 21% - 50.3% 48.3% 46.2% 41.5%
Net sales 1 4,584 5,191 5,303 5,672 6,192 6,741 7,221 7,938
EBITDA - - - - - - - -
EBIT 1 2,450 2,871 2,965 3,258 3,581 3,967 4,349 4,812
Net income 1 1,686 2,082 2,369 2,806 3,049 3,253 3,531 3,770
Net Debt - - - - - - - -
Reference price 2 23.17 29.63 30.30 32.54 24.82 25.40 25.40 25.40
Nbr of stocks (in thousands) 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 in Million2SAR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.9x - - 4.06% 10.15B
10.1x - - 5.55% 65.89B
22.32x - - 2.83% 47.87B
13.19x - - 4.12% 23.3B
12.26x - - 3.44% 19.82B
8.42x - - 4.84% 14.68B
11.49x - - 4.18% 14.09B
15.39x - - 5.43% 4.95B
9.71x - - 1.88% 4.62B
12.38x - - 5% 4.6B
Average 12.72x 4.13% 21B
Weighted average by Cap. 13.66x 4.26%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 1140 Stock
  4. Valuation Bank Albilad