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.($)
- - - - 165M
24.43x3.71x13.22x3.65% 187B
40.7x4.99x20.67x0.92% 131B
27.29x2.78x17.89x0.76% 75.2B
44.05x2.48x9.47x1.5% 31.47B
20.75x1.41x8x4.52% 26.13B
14.17x2.77x10.64x1.66% 22.36B
17.62x2.47x11.1x2.12% 21.73B
22.19x1.32x11.27x-.--% 16.01B
15.71x1.99x8.29x4.37% 11.88B
Average 25.21x 2.66x 12.28x 2.17% 52.34B
Weighted average by Cap. 28.93x 3.51x 14.90x 2.22%

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. 4180 Stock
  4. Valuation Fitaihi Holding Group