Company Valuation: Comprehensive Leasing Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 25 35.1 37.05 46.5 50.85 60
Change - 40.4% 5.56% 25.51% 9.35% 17.99%
Enterprise Value (EV) 1 92.29 92.38 91.87 108.2 113.7 118.1
Change - 0.09% -0.54% 17.8% 5.05% 3.87%
P/E 6.26x 9.04x 10.7x 12.7x 12.8x 17.4x
PBR 1.27x 1.62x 1.61x 1.9x 2.02x 2.29x
PEG - -3.24x -1x 2.44x 1.51x -1.3x
Capitalization / Revenue 3.62x 5.53x 6.53x 7.81x 9.03x 14.2x
EV / Revenue 13.4x 14.6x 16.2x 18.2x 20.2x 27.9x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1333 0.1333 0.14 0.16 0.16 0.15
Rate of return 8% 5.7% 5.67% 5.16% 4.72% 3.75%
EPS 2 0.2663 0.2588 0.2316 0.2437 0.2644 0.2293
Distribution rate 50.1% 51.5% 60.4% 65.7% 60.5% 65.4%
Net sales 1 6.907 6.347 5.669 5.956 5.63 4.233
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 3.994 3.882 3.347 3.655 3.965 3.44
Net Debt 1 67.29 57.28 54.82 61.72 62.84 58.08
Reference price 2 1.667 2.340 2.470 3.100 3.390 4.000
Nbr of stocks (in thousands) 15,000 15,000 15,000 15,000 15,000 15,000
Announcement Date 2/14/21 2/3/22 1/30/23 1/28/24 1/30/25 1/29/26
1JOD in Million2JOD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 81.51M
8.74x1.65x1.83x2.81% 12.93B
9.42x2.39x34.46x6.45% 10.45B
11.79x - - - 6.24B
10.79x - - 4.84% 5.63B
42.08x3.05x14.67x-.--% 2.95B
12.74x - - 0.41% 1.61B
9.78x2.69x - - 1.46B
7.86x3.67x - 5.37% 780M
Average 14.15x 2.69x 16.99x 3.31% 4.68B
Weighted average by Cap. 12.15x 2.17x 16.22x 3.96%

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. LEAS Stock
  4. Valuation Comprehensive Leasing Company