|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.65 SAR | -2.45% |
|
-6.42% | -25.98% |
| 06-25 | JPMorgan Downgrades Leejam Sports to Underweight, Cuts PT | MT |
| 06-25 | EFG-Hermes Brokerage Downgrades Leejam Sports to Neutral, Cuts PT | MT |
Company Valuation: Leejam Sports Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,710 | 4,400 | 10,655 | 9,697 | 5,197 | 3,855 | - | - |
| Change | - | -22.94% | 142.14% | -8.99% | -46.41% | -25.83% | - | - |
| Enterprise Value (EV) 1 | 6,836 | 5,270 | 11,973 | 11,299 | 7,059 | 5,961 | 5,928 | 5,821 |
| Change | - | -22.91% | 127.18% | -5.64% | -37.52% | -15.56% | -0.55% | -1.81% |
| P/E | 27.7x | 17.1x | 29.9x | 21.2x | 17x | 14.1x | 11.9x | 10.7x |
| PBR | 7.1x | 4.68x | 9.78x | 8.9x | 4.32x | 3.01x | 2.75x | 2.5x |
| PEG | - | 0.7x | 0.8x | 0.7x | -0.5x | -1.4x | 0.7x | 0.9x |
| Capitalization / Revenue | 6.45x | 4.13x | 8.04x | 6.46x | 3.22x | 2.33x | 2.15x | 1.99x |
| EV / Revenue | 7.72x | 4.94x | 9.04x | 7.53x | 4.37x | 3.6x | 3.3x | 3.01x |
| EV / EBITDA | 14.7x | 9.51x | 19.7x | 15.2x | 9.28x | 7.83x | 7.09x | 6.4x |
| EV / EBIT | 26.5x | 16.6x | 26.6x | 25.3x | 16.7x | 15x | 13.3x | 12x |
| EV / FCF | 32.5x | 10.8x | 31.6x | 53.9x | 17.6x | 27x | 18.4x | 14.2x |
| FCF Yield | 3.08% | 9.28% | 3.16% | 1.86% | 5.69% | 3.71% | 5.45% | 7.06% |
| Dividend per Share 2 | 2.1 | 2.653 | 3.67 | 5.24 | 3.53 | 3.283 | 3.921 | 4.401 |
| Rate of return | 1.93% | 3.16% | 1.8% | 2.83% | 3.55% | 4.46% | 5.32% | 5.98% |
| EPS 2 | 3.93 | 4.9 | 6.8 | 8.73 | 5.85 | 5.242 | 6.18 | 6.877 |
| Distribution rate | 53.4% | 54.1% | 54% | 60% | 60.3% | 62.6% | 63.5% | 64% |
| Net sales 1 | 885.3 | 1,066 | 1,325 | 1,501 | 1,614 | 1,657 | 1,797 | 1,933 |
| EBITDA 1 | 465.9 | 554 | 608.3 | 741.5 | 760.4 | 761.2 | 836.1 | 909.3 |
| EBIT 1 | 258.3 | 317 | 450 | 447 | 423 | 398 | 444.7 | 483.1 |
| Net income 1 | 206 | 257 | 356 | 456 | 305 | 267.8 | 306.7 | 337.2 |
| Net Debt 1 | 1,127 | 870.2 | 1,319 | 1,602 | 1,862 | 2,106 | 2,074 | 1,966 |
| Reference price 2 | 109.00 | 84.00 | 203.40 | 185.40 | 99.50 | 73.65 | 73.65 | 73.65 |
| Nbr of stocks (in thousands) | 52,383 | 52,383 | 52,383 | 52,303 | 52,231 | 52,231 | - | - |
| Announcement Date | 2/10/22 | 3/5/23 | 3/19/24 | 2/10/25 | 2/18/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.4x | 3.65x | 7.95x | 4.35% | 1.05B | |
| 27.44x | 3.18x | 11.32x | -.--% | 9.24B | |
| 17.89x | 4.33x | 10.51x | -.--% | 4.09B | |
| 29.36x | 2.66x | 20.07x | 0.76% | 2.67B | |
| 29.24x | 3.06x | 6.73x | -.--% | 2.39B | |
| 13.43x | 2.64x | 5.4x | 3.42% | 2.32B | |
| 14.59x | 2.39x | 6.11x | 4.63% | 826M | |
| 16.97x | 1.87x | 8x | 3.26% | 521M | |
| 49.73x | 2.99x | 7.52x | -.--% | 492M | |
| Average | 23.67x | 2.97x | 9.29x | 1.82% | 2.62B | |
| Weighted average by Cap. | 24.01x | 3.21x | 10.64x | 0.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1830 Stock
- Valuation Leejam Sports Company
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
