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 3,183 - -
Change - 19.32% -4% -4.55% 32.14% 27.33% - -
Enterprise Value (EV) 1,730 2,064 1,982 1,892 2,500 3,183 3,183 3,183
Change - 19.32% -4% -4.55% 32.14% 27.33% 0% 0%
P/E 9.49x 10.6x 10.6x 9.33x 10.7x 12.1x 12.1x 11.2x
PBR 0.86x 1.2x 1.15x 0.76x - - - -
PEG - 1.51x -2.76x 1.17x 0.7x 0.9x - 1.31x
Capitalization / Revenue 3.64x 4.11x 3.86x 3.49x 4.26x 5.19x 4.94x 4.72x
EV / Revenue 0x 0x 0x 0x 0x 5.19x 4.94x 4.72x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.34x 7.92x 7.54x
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% 4.72% 4.95% 5.31%
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 0.4240 0.4240 0.4240
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.11x - - 4.72% 8.27B
13.84x - - 1.81% 929B
6.22x - - 4.97% 410B
12.47x - - 2.05% 407B
12.55x - - 4.16% 352B
6.22x - - 4.95% 331B
6.69x - - 4.74% 298B
17.55x - - 2.4% 282B
14.6x - - 2.7% 264B
11.88x - - 2.19% 263B
Average 11.41x 3.47% 354.3B
Weighted average by Cap. 11.56x 3.12%

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!