Company Valuation: Fitaihi Holding Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 977.9 1,121 818.1 852.5 1,158 753.5
Change - 14.6% -26.99% 4.2% 35.81% -34.92%
Enterprise Value (EV) 1 882.2 1,106 803.3 848.8 1,153 752.3
Change - 25.34% -27.35% 5.67% 35.88% -34.77%
P/E 32.6x 7.49x -47.4x 164x 79.8x 186x
PBR 1.56x 2.21x 1.78x 1.79x 2.43x 1.58x
PEG - 0x 0x -1x 0x -2.6x
Capitalization / Revenue 20.4x 21.3x 15.3x 18.6x 27.5x 16.7x
EV / Revenue 18.4x 21x 15.1x 18.6x 27.4x 16.6x
EV / EBITDA -72.3x -52.9x -250x -189x -174x -113x
EV / EBIT -46.8x -44.6x -182x -147x -146x -89.4x
EV / FCF 30.3x 1,608x 172x -1,028x -188x -151x
FCF Yield 3.3% 0.06% 0.58% -0.1% -0.53% -0.66%
Dividend per Share 2 0.04 0.05 0.04 - - 0.025
Rate of return 2.25% 1.23% 1.34% - - 0.91%
EPS 2 0.0545 0.5441 -0.0627 0.0189 0.0528 0.0147
Distribution rate 73.3% 9.19% -63.8% - - 170%
Net sales 1 48.02 52.67 53.35 45.72 42.13 45.18
EBITDA 1 -12.19 -20.88 -3.214 -4.493 -6.63 -6.677
EBIT 1 -18.85 -24.77 -4.413 -5.76 -7.881 -8.413
Net income 1 30 149.6 -17.24 5.208 14.52 4.046
Net Debt 1 -95.75 -14.9 -14.84 -3.696 -4.371 -1.205
Reference price 2 1.778 4.075 2.975 3.100 4.210 2.740
Nbr of stocks (in thousands) 550,000 275,000 275,000 275,000 275,000 275,000
Announcement Date 3/14/21 3/30/22 4/3/23 4/7/24 4/3/25 3/24/26
1SAR in Million2SAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 151M
26.14x3.98x14.16x3.41% 198B
45.19x5.56x22.89x0.83% 146B
27.08x2.8x17.92x0.75% 75.79B
42.98x2.44x9.45x1.58% 29.81B
21.86x1.49x8.43x4.22% 28.06B
14.84x2.89x11.12x1.59% 23.33B
18.59x2.59x11.67x1.99% 23.2B
22.54x1.34x11.44x-.--% 16.26B
16.79x2.13x8.53x3.36% 12.79B
Average 26.22x 2.80x 12.84x 1.97% 55.35B
Weighted average by Cap. 30.88x 3.80x 16.00x 2.07%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Fitaihi Holding Group

Historical PBR trend

Valuation ratios - PBR - Fitaihi Holding Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Fitaihi Holding Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Fitaihi Holding Group

  1. Stock Market
  2. Stocks
  3. 4180 Stock
  4. Valuation Fitaihi Holding Group