|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 84.15 SAR | +4.99% |
|
+20.03% | -15.38% |
| 07-30 | Ubhar Capital Oman Upgrades Leejam Sports to Buy, Cuts PT | MT |
| 07-30 | Arqaam Capital Lifts Leejam Sports' PT, Keeps at Hold | 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 | 4,186 | - | - |
| Change | - | -22.94% | 142.14% | -8.99% | -46.41% | -19.45% | - | - |
| Enterprise Value (EV) 1 | 6,836 | 5,270 | 11,973 | 11,299 | 7,059 | 6,293 | 6,260 | 6,153 |
| Change | - | -22.91% | 127.18% | -5.64% | -37.52% | -10.86% | -0.52% | -1.71% |
| P/E | 27.7x | 17.1x | 29.9x | 21.2x | 17x | 14.9x | 12.9x | 11.6x |
| PBR | 7.1x | 4.68x | 9.78x | 8.9x | 4.32x | 3.19x | 2.99x | 2.72x |
| PEG | - | 0.7x | 0.8x | 0.7x | -0.5x | -1.92x | 0.9x | 1x |
| Capitalization / Revenue | 6.45x | 4.13x | 8.04x | 6.46x | 3.22x | 2.51x | 2.33x | 2.16x |
| EV / Revenue | 7.72x | 4.94x | 9.04x | 7.53x | 4.37x | 3.78x | 3.48x | 3.18x |
| EV / EBITDA | 14.7x | 9.51x | 19.7x | 15.2x | 9.28x | 8.25x | 7.47x | 6.74x |
| EV / EBIT | 26.5x | 16.6x | 26.6x | 25.3x | 16.7x | 15.5x | 14x | 12.7x |
| EV / FCF | 32.5x | 10.8x | 31.6x | 53.9x | 17.6x | 34x | 19.2x | 14.7x |
| FCF Yield | 3.08% | 9.28% | 3.16% | 1.86% | 5.69% | 2.94% | 5.2% | 6.79% |
| Dividend per Share 2 | 2.1 | 2.653 | 3.67 | 5.24 | 3.53 | 3.291 | 3.93 | 4.425 |
| Rate of return | 1.93% | 3.16% | 1.8% | 2.83% | 3.55% | 4.11% | 4.9% | 5.52% |
| EPS 2 | 3.93 | 4.9 | 6.8 | 8.73 | 5.85 | 5.395 | 6.193 | 6.911 |
| Distribution rate | 53.4% | 54.1% | 54% | 60% | 60.3% | 61% | 63.5% | 64% |
| Net sales 1 | 885.3 | 1,066 | 1,325 | 1,501 | 1,614 | 1,667 | 1,798 | 1,936 |
| EBITDA 1 | 465.9 | 554 | 608.3 | 741.5 | 760.4 | 762.7 | 837.6 | 912.5 |
| EBIT 1 | 258.3 | 317 | 450 | 447 | 423 | 405 | 445.7 | 485.3 |
| Net income 1 | 206 | 257 | 356 | 456 | 305 | 276.8 | 307.5 | 339.2 |
| 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 | 80.15 | 80.15 | 80.15 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.86x | 3.78x | 8.25x | 4.11% | 1.11B | |
| 28.44x | 3.39x | 11.99x | -.--% | 10.08B | |
| 19.39x | 4.57x | 11.09x | -.--% | 4.42B | |
| 28.62x | 2.59x | 19.59x | 0.78% | 2.61B | |
| 28.08x | 3.15x | 6.87x | -.--% | 2.58B | |
| 13.8x | 2.66x | 5.52x | 3.41% | 2.39B | |
| 15.01x | 2.42x | 6.21x | 4.55% | 870M | |
| 17.5x | 1.95x | 8.37x | 3.12% | 555M | |
| 48.41x | 2.97x | 7.46x | -.--% | 484M | |
| Average | 23.79x | 3.05x | 9.48x | 1.77% | 2.79B | |
| Weighted average by Cap. | 24.51x | 3.36x | 10.95x | 0.81% |
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
Select your edition
All financial news and data tailored to specific country editions
