Company Valuation: Cartier Saada SA

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 156.4 145.1 159.3 136.9 129 173.7
Change - -7.24% 9.8% -14.05% -5.77% 34.69%
Enterprise Value (EV) 1 274.5 272.8 285.1 271.3 313.1 379.2
Change - -0.62% 4.51% -4.85% 15.42% 21.1%
P/E 49.5x -9.18x -6.24x 59.1x 16.2x 30.3x
PBR 1.42x 1.56x 1.11x 0.95x 0.86x 1.12x
PEG - 0x -0.1x -1x 0x -1.1x
Capitalization / Revenue 0.83x 0.93x 0.68x 0.56x 0.51x 0.59x
EV / Revenue 1.47x 1.74x 1.21x 1.11x 1.24x 1.28x
EV / EBITDA 16.6x -108x -21.8x 16.7x 15.8x 16.6x
EV / EBIT 39x -22.2x -15.4x 25.7x 22x 22.4x
EV / FCF -14.5x -64.3x -4.32x -50x -6.1x -21.8x
FCF Yield -6.92% -1.56% -23.1% -2% -16.4% -4.59%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.5998 -3 -4.848 0.44 1.51 1.09
Distribution rate - - - - - -
Net sales 1 187.4 156.7 235.3 244.9 253.4 296.7
EBITDA 1 16.58 -2.524 -13.06 16.27 19.8 22.85
EBIT 1 7.047 -12.31 -18.52 10.56 14.26 16.95
Net income 1 3.158 -16.01 -25.52 2.312 7.931 5.737
Net Debt 1 118.1 127.7 125.8 134.4 184.1 205.5
Reference price 2 29.70 27.55 30.25 26.00 24.50 33.00
Nbr of stocks (in thousands) 5,265 5,265 5,265 5,265 5,265 5,265
Announcement Date 7/10/20 6/30/21 7/21/22 7/26/23 7/25/24 7/23/25
1MAD in Million2MAD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 14.42M
16.54x3.56x9.96x3.72% 1.98B
10.23x0.68x5.32x2.23% 1.1B
17.15x0.34x5.59x6.14% 823M
7.97x0.36x4.8x3.22% 322M
16.22x1.55x11.69x3.42% 267M
Average 13.62x 1.30x 7.47x 3.75% 751.61M
Weighted average by Cap. 14.47x 1.92x 7.76x 3.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. CRS Stock
  4. Valuation Cartier Saada SA