Valuation INMAR Company

Stocks

Market Closed - Saudi Arabian S.E. 08:20:00 2026-09-03 EDT			5-day change	1st Jan Change
20.23 ^SAR	-1.32%		-3.39%	+3.21%

08-27	Inmar to Look Into Creation of SAR1 Billion Funds Under Memorandum With Al Rajhi Capital	MT
08-27	Inmar Company For Real Estate Development And Investment And Al Rajhi Capital Company Sign Memorandum Of Understanding To Study Establishing Three Investment Funds With Total Value Of SAR 1,000,000,000	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	1,364	796	740	908	784
Change	-	-41.64%	-7.04%	22.7%	-13.66%
Enterprise Value (EV) ¹	1,298	741.5	692.1	1,018	891.6
Change	-	-42.87%	-6.66%	47.07%	-12.41%
P/E	62x	25x	17.6x	13.4x	8.77x
PBR	2.77x	1.52x	1.33x	1.5x	1.16x
PEG	-11.91x	0.6x	0.6x	0.2x	0.3x
Capitalization / Revenue	35x	16.5x	12x	6.52x	4.94x
EV / Revenue	33.3x	15.4x	11.2x	7.31x	5.62x
EV / EBITDA	40.8x	17.6x	12.9x	11.8x	7.77x
EV / EBIT	55.9x	22.2x	15.4x	13.8x	9.01x
EV / FCF	62.9x	21.8x	17.7x	63.3x	17.8x
FCF Yield	1.59%	4.6%	5.65%	1.58%	5.63%
Dividend per Share ²	0.5	-	0.5	0.5	0.55
Rate of return	1.47%	-	2.7%	2.2%	2.81%
EPS ²	0.5498	0.796	1.05	1.69	2.235
Distribution rate	90.9%	-	47.6%	29.6%	24.6%
Net sales ¹	38.98	48.13	61.74	139.2	158.7
EBITDA ¹	31.78	42.02	53.6	86.07	114.7
EBIT ¹	23.21	33.36	44.87	73.84	98.92
Net income ¹	21.99	31.84	42.18	67.69	89.42
Net Debt ¹	-66.01	-54.47	-47.88	109.9	107.6
Reference price ²	34.10	19.90	18.50	22.70	19.60
Nbr of stocks (in thousands)	40,000	40,000	40,000	40,000	40,000
Announcement Date	3/24/22	3/8/23	3/17/24	3/27/25	3/16/26

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INMAR COMPANY	-	-	-	-	215M
SUN HUNG KAI PROPERTIES LIMITED	15.51x	4.92x	13.25x	3.27%	44.16B
MITSUBISHI ESTATE CO., LTD.	18.25x	4x	16.07x	1.34%	28.47B
CHINA RESOURCES LAND LIMITED	8.37x	1.53x	7.99x	4.29%	27.74B
EMAAR PROPERTIES	5.5x	0.66x	1.4x	9.09%	26.47B
MITSUI FUDOSAN CO., LTD.	14.38x	3.1x	14.83x	2.51%	26.04B
CK ASSET HOLDINGS LIMITED	10.51x	2.12x	9.04x	4%	21.13B
ALPHA DHABI HOLDING	7.81x	0.86x	3.15x	2.86%	19.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.23x	6.43x	16.91x	1.65%	19.16B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.05x	1.48x	12.38x	3.81%	18.38B
Average	11.51x	2.79x	10.56x	3.65%	23.17B
Weighted average by Cap.	11.98x	2.96x	10.77x	3.67%