Company Valuation: bank muscat SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,730 2,064 1,982 1,892 2,500 3,160 - -
Change - 19.32% -4% -4.55% 32.14% 26.43% - -
Enterprise Value (EV) 1,730 2,064 1,982 1,892 2,500 3,160 3,160 3,160
Change - 19.32% -4% -4.55% 32.14% 26.43% 0% 0%
P/E 9.49x 10.6x 10.6x 9.33x 10.7x 12x 12x 11.1x
PBR 0.86x 1.2x 1.15x 0.76x - - - -
PEG - 1.51x -2.76x 1.17x 0.7x 0.9x - 1.3x
Capitalization / Revenue 3.64x 4.11x 3.86x 3.49x 4.26x 5.15x 4.91x 4.69x
EV / Revenue 0x 0x 0x 0x 0x 5.15x 4.91x 4.69x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.28x 7.86x 7.49x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0143 0.015 0.0155 0.0165 0.018 0.02 0.021 0.0225
Rate of return 6.2% 5.45% 5.87% 6.55% 5.41% 4.75% 4.99% 5.34%
EPS 2 0.0243 0.026 0.025 0.027 0.031 0.035 0.035 0.038
Distribution rate 58.8% 57.7% 62% 61.1% 58.1% 57.1% 60% 59.2%
Net sales 1 475.5 502.8 512.8 542.7 587.2 613.6 643.7 673.6
EBITDA - - - - - - - -
EBIT 1 284 295.5 316.4 333.4 364.3 381.8 401.9 422
Net income 1 189.6 200.8 212.4 225.6 255.5 263.6 276 292.8
Net Debt - - - - - - - -
Reference price 2 0.2305 0.2750 0.2640 0.2520 0.3330 0.4210 0.4210 0.4210
Nbr of stocks (in thousands) 7,506,397 7,506,397 7,506,397 7,506,397 7,506,397 7,506,397 - -
Announcement Date 1/13/22 1/15/23 1/14/24 1/15/25 1/14/26 - - -
1OMR in Million2OMR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.03x - - 4.75% 8.21B
13.82x - - 1.81% 927B
12.41x - - 2.06% 405B
12.4x - - 4.21% 347B
17.44x - - 2.41% 281B
11.91x - - 2.19% 263B
14.61x - - 2.7% 265B
11.66x - - 1.99% 212B
16.85x - - 2.62% 199B
22.63x - - 3.41% 181B
Average 14.58x 2.81% 308.92B
Weighted average by Cap. 14.27x 2.44%

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. BKMB Stock
  4. Valuation bank muscat SAOG
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!