Company Valuation: Kingdom Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 37,429 28,684 26,497 32,760 29,647 44,211 - -
Change - -23.37% -7.62% 23.64% -9.5% 49.12% - -
Enterprise Value (EV) 1 52,821 43,604 39,986 43,668 40,891 56,936 57,522 44,211
Change - -17.45% -8.3% 9.21% -6.36% 39.24% 1.03% -23.14%
P/E 37.4x 4.12x 26.5x - - 41.1x 37.3x 35.1x
PBR - - - - - - - -
PEG - 0x -0.3x - - - 3.6x 5.62x
Capitalization / Revenue 24.8x 11.5x 9.8x 13.7x 11x 17.9x 16.4x 15.4x
EV / Revenue 35x 17.5x 14.8x 18.3x 15.2x 23.1x 21.4x 15.4x
EV / EBITDA 76.6x 32x 29.3x 42.2x 32.2x 60.7x 54.2x -
EV / EBIT 93.9x 37.4x 40.1x 52.1x 37.9x 78.4x 69x -
EV / FCF 84.1x 27.2x 124x 18.2x 126x 623x 128x -
FCF Yield 1.19% 3.68% 0.81% 5.49% 0.79% 0.16% 0.78% -
Dividend per Share 2 0.28 0.28 0.28 0.28 0.28 0.55 0.28 0.28
Rate of return 2.77% 3.62% 3.92% 3.17% 3.5% 4.61% 2.35% 2.35%
EPS 2 0.27 1.88 0.27 - - 0.29 0.32 0.34
Distribution rate 104% 14.9% 104% - - 190% 87.5% 82.4%
Net sales 1 1,508 2,492 2,703 2,391 2,692 2,465 2,689 2,870
EBITDA 1 689.3 1,364 1,366 1,035 1,270 938 1,062 -
EBIT 1 562.8 1,167 997.3 837.6 1,080 726 834 -
Net income 1 1,017 6,958 1,013 1,237 2,143 1,083 1,181 1,274
Net Debt 1 15,392 14,921 13,489 10,908 11,244 12,725 13,311 -
Reference price 2 10.10 7.74 7.15 8.84 8.00 11.93 11.93 11.93
Nbr of stocks (in thousands) 3,705,882 3,705,882 3,705,882 3,705,882 3,705,882 3,705,882 - -
Announcement Date 2/28/22 3/30/23 3/26/24 3/17/25 3/24/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 23.1x60.7x4.61% 11.78B
12.32x1.28x5.51x2.36% 17.12B
8.26x15.34x - -.--% 15.77B
27.67x7x16.68x2.58% 12.18B
Average 16.08x 11.68x 27.63x 2.39% 14.21B
Weighted average by Cap. 15.05x 10.93x 24.65x 2.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kingdom Holding Company

Historical PBR trend

Valuation ratios - PBR - Kingdom Holding Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kingdom Holding Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kingdom Holding Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - Kingdom Holding Company
  1. Stock Market
  2. Stocks
  3. 4280 Stock
  4. Valuation Kingdom Holding Company