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 5,855 - -
Change - -3.72% 72% -5.43% -34.14% -11.14% - -
Enterprise Value (EV) 1 6,686 6,040 10,120 9,752 7,052 6,758 6,801 6,841
Change - -9.66% 67.55% -3.64% -27.68% -4.18% 0.64% 0.59%
P/E 458x 23.9x 37.4x 28.4x 21x 17.4x 13.8x 11.8x
PBR 7.32x 5.49x 8.23x 6.89x 4.18x 3.46x 3.11x 2.79x
PEG - 0x 3.79x 1.2x -1.9x 2.43x 0.5x 0.7x
Capitalization / Revenue 5.27x 3.38x 4.96x 4.35x 2.7x 2.1x 1.82x 1.62x
EV / Revenue 5.51x 3.32x 4.74x 4.24x 2.89x 2.43x 2.11x 1.89x
EV / EBITDA 37.6x 13.5x 23.9x 20.8x 13.8x 10.7x 9.3x 8.37x
EV / EBIT 70x 21.3x 33.2x 27x 19.3x 15.9x 13.2x 11.6x
EV / FCF 19.8x 18.4x 21.4x 644x - 34.1x 25.4x 19.4x
FCF Yield 5.04% 5.43% 4.66% 0.16% - 2.93% 3.94% 5.16%
Dividend per Share 2 - 0.5 2.1 2.3 2.3 2.444 3.119 3.61
Rate of return - 0.67% 1.63% 1.89% 2.86% 3.42% 4.37% 5.06%
EPS 2 0.17 3.14 3.45 4.3 3.82 4.093 5.16 6.037
Distribution rate - 15.9% 60.9% 53.5% 60.2% 59.7% 60.4% 59.8%
Net sales 1 1,213 1,818 2,134 2,299 2,441 2,786 3,224 3,622
EBITDA 1 177.8 446.8 424.3 468.9 509.7 630 731.1 816.9
EBIT 1 95.51 284 304.4 360.5 364.8 424 514.6 587.4
Net income 1 14.06 257.1 282.7 352.8 313.6 322.5 410.5 483.7
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 71.40 71.40 71.40
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

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