Company Valuation: CATRION Catering Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,388 6,150 10,578 10,004 6,589 5,273 - -
Change - -3.72% 72% -5.43% -34.14% -19.98% - -
Enterprise Value (EV) 1 6,686 6,040 10,120 9,752 7,052 6,175 6,218 6,258
Change - -9.66% 67.55% -3.64% -27.68% -12.43% 0.7% 0.64%
P/E 458x 23.9x 37.4x 28.4x 21x 20.5x 13x 11x
PBR 7.32x 5.49x 8.23x 6.89x 4.18x 3.13x 2.83x 2.56x
PEG - 0x 3.79x 1.2x -1.9x -1.1x 0.2x 0.6x
Capitalization / Revenue 5.27x 3.38x 4.96x 4.35x 2.7x 1.89x 1.64x 1.46x
EV / Revenue 5.51x 3.32x 4.74x 4.24x 2.89x 2.22x 1.93x 1.73x
EV / EBITDA 37.6x 13.5x 23.9x 20.8x 13.8x 9.9x 8.5x 7.64x
EV / EBIT 70x 21.3x 33.2x 27x 19.3x 17.8x 12.4x 10.9x
EV / FCF 19.8x 18.4x 21.4x 644x - 33.9x 20.5x 13.9x
FCF Yield 5.04% 5.43% 4.66% 0.16% - 2.95% 4.87% 7.22%
Dividend per Share 2 - 0.5 2.1 2.3 2.3 2.396 3.075 3.768
Rate of return - 0.67% 1.63% 1.89% 2.86% 3.73% 4.78% 5.86%
EPS 2 0.17 3.14 3.45 4.3 3.82 3.13 4.956 5.856
Distribution rate - 15.9% 60.9% 53.5% 60.2% 76.5% 62% 64.3%
Net sales 1 1,213 1,818 2,134 2,299 2,441 2,787 3,219 3,607
EBITDA 1 177.8 446.8 424.3 468.9 509.7 624.1 731.6 818.7
EBIT 1 95.51 284 304.4 360.5 364.8 347 499.8 572.3
Net income 1 14.06 257.1 282.7 352.8 313.6 256.3 392.8 468
Net Debt 1 298 -109.9 -457.8 -252.3 463.6 902.8 945.9 985.8
Reference price 2 77.90 75.00 129.00 122.00 80.35 64.30 64.30 64.30
Nbr of stocks (in thousands) 82,000 82,000 82,000 82,000 82,000 82,000 - -
Announcement Date 3/30/22 3/29/23 3/24/24 3/24/25 3/5/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.85x2.24x10.02x3.67% 1.43B
Average 20.85x 2.24x 10.02x 3.67% 1.43B
Weighted average by Cap. 20.85x 2.24x 10.02x 3.67%

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. 6004 Stock
  4. Valuation CATRION Catering Holding Company