Company Valuation: Bank Dhofar SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 374.5 524.4 479.4 467.4 449.9 629.2 - -
Change - 40% -8.57% -2.5% -3.75% 39.86% - -
Enterprise Value (EV) 374.5 524.4 479.4 467.4 449.9 629.2 629.2 629.2
Change - 40% -8.57% -2.5% -3.75% 39.86% 0% 0%
P/E - 21.9x 17.8x 14.2x 11.4x 10.4x 12.2x -
PBR 0.55x 0.95x 0.85x 0.82x 0.58x - - -
PEG - - 1.4x 0.6x 0.6x 0.2x -0.8x -
Capitalization / Revenue 2,962,076x 3,662,954x 3,327,358x 3,058,255x 2,649,780x - - -
EV / Revenue - - - - - - - -
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.00197 - - 0.00789 - 0.009 0.01 0.011
Rate of return 1.6% - - 5.13% - 4.35% 4.83% 5.31%
EPS 2 - 0.00789 0.00887 0.0108 0.013 0.02 0.017 -
Distribution rate - - - 72.8% - 45% 58.8% -
Net sales 126.4 143.2 144.1 152.8 169.8 - - -
EBITDA - - - - - - - -
EBIT 54.11 73.47 75.44 73.99 88.62 - - -
Net income 1 - 34.17 38.76 43.61 51.05 59.42 65 70
Net Debt - - - - - - - -
Reference price 2 0.1232 0.1725 0.1577 0.1538 0.1480 0.2070 0.2070 0.2070
Nbr of stocks (in thousands) 3,039,799 3,039,799 3,039,799 3,039,799 3,039,799 3,039,799 - -
Announcement Date 1/13/22 1/15/23 1/30/24 1/15/25 1/13/26 - - -
1OMR in Million2OMR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.35x - - 4.35% 1.63B
14.03x - - 1.78% 943B
13.41x - - 1.9% 438B
6.25x - - 4.96% 405B
12.83x - - 4.07% 360B
6.2x - - 4.97% 329B
6.61x - - 4.79% 292B
17.6x - - 2.39% 286B
14.4x - - 2.74% 264B
12.27x - - 2.13% 271B
Average 11.40x 3.41% 358.91B
Weighted average by Cap. 11.81x 3.07%

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. BKDB Stock
  4. Valuation Bank Dhofar SAOG
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!