Company Valuation: Filling and Packing Materials Manufacturing Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 688.8 606 400.8 630.2 511.8 350.3
Change - -12.02% -33.87% 57.25% -18.8% -31.55%
Enterprise Value (EV) 1 759.5 693.8 468.7 675.6 553.2 420.8
Change - -8.65% -32.44% 44.14% -18.12% -23.94%
P/E -231x -66.9x 40.9x 52.6x 550x -18.3x
PBR 5.35x 5.05x 3.04x 4.39x 3.52x 2.78x
PEG - -0x -0x 2.3x -6x 0x
Capitalization / Revenue 3.8x 2.72x 1.54x 2.65x 2.08x 1.39x
EV / Revenue 4.18x 3.12x 1.8x 2.84x 2.25x 1.67x
EV / EBITDA 71.4x 227x 25.4x 26.8x 41.2x -35.2x
EV / EBIT 213x -153x 45.1x 40.5x 323x -17.5x
EV / FCF 94.4x -49.9x 29.2x 41.9x 150x -17.5x
FCF Yield 1.06% -2.01% 3.43% 2.39% 0.67% -5.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.2588 -0.7881 0.8518 1.043 0.0809 -1.662
Distribution rate - - - - - -
Net sales 1 181.5 222.6 260.7 238 245.7 251.6
EBITDA 1 10.64 3.062 18.43 25.18 13.42 -11.95
EBIT 1 3.571 -4.522 10.39 16.67 1.713 -24.03
Net income 1 -2.976 -9.063 9.795 11.99 0.9305 -19.11
Net Debt 1 70.61 87.74 67.94 45.4 41.43 70.47
Reference price 2 59.90 52.70 34.85 54.80 44.50 30.46
Nbr of stocks (in thousands) 11,500 11,500 11,500 11,500 11,500 11,500
Announcement Date 3/4/21 3/28/22 3/22/23 3/26/24 3/27/25 4/6/26
1SAR in Million2SAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 119M
15.34x1.42x8.68x5.66% 21.22B
20.25x3.17x8.93x3.03% 19.88B
18.37x1.52x10.43x1.25% 16.97B
19.1x1.84x11.24x2.18% 13.77B
15.85x1.25x8.28x1.2% 12.42B
19.1x2.26x10.74x1.46% 11.94B
28x1.09x8.13x2.82% 8.72B
23.81x2.23x10.75x1.54% 8.04B
Average 19.98x 1.85x 9.65x 2.39% 12.57B
Weighted average by Cap. 19.15x 1.90x 9.58x 2.66%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Filling and Packing Materials Manufacturing Company

Historical PBR trend

Valuation ratios - PBR - Filling and Packing Materials Manufacturing Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Filling and Packing Materials Manufacturing Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Filling and Packing Materials Manufacturing Company

  1. Stock Market
  2. Stocks
  3. 2180 Stock
  4. Valuation Filling and Packing Materials Manufacturing Company