Company Valuation: MENA Real Estate Company - KSCP

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 4.941 5.199 3.852 5.58 22.61 18.91
Change - 5.23% -25.92% 44.88% 305.18% -16.38%
Enterprise Value (EV) 1 7.906 7.744 6.3 6.623 17.76 12.33
Change - -2.05% -18.64% 5.12% 168.11% -30.56%
P/E -5.08x -4.85x -0.92x -22.6x 37.3x -57.9x
PBR 0.31x 0.34x 0.34x 0.5x 1.27x 1.08x
PEG - -0.5x -0x 0.2x -0x 0x
Capitalization / Revenue 394x -16.1x -2.85x 184x 43.5x -11,050x
EV / Revenue 630x -24.1x -4.66x 219x 34.1x -7,206x
EV / EBITDA -22.2x -10.6x -2.4x -23.2x 302x -23.3x
EV / EBIT -22.2x -10.6x -2.4x -23.2x 303x -23.3x
EV / FCF -0.97x 1.1x -10.3x 7.18x -24x -16.6x
FCF Yield -103% 91.2% -9.73% 13.9% -4.17% -6.03%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007151 -0.00788 -0.0308 -0.001811 0.003192 -0.001725
Distribution rate - - - - - -
Net sales 1 0.0126 -0.322 -1.352 0.0303 0.5201 -0.001711
EBITDA 1 -0.3565 -0.7278 -2.627 -0.2851 0.0588 -0.5293
EBIT 1 -0.3568 -0.7279 -2.627 -0.2853 0.0586 -0.5294
Net income 1 -0.9733 -1.073 -4.197 -0.2466 0.6066 -0.3269
Net Debt 1 2.965 2.545 2.449 1.043 -4.853 -6.577
Reference price 2 0.0363 0.0382 0.0283 0.0410 0.1190 0.0998
Nbr of stocks (in thousands) 136,105 136,105 136,105 136,105 190,000 189,450
Announcement Date 6/28/21 6/29/22 10/3/23 6/26/24 6/22/25 6/24/26
1KWD in Million2KWD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 70.55M
15.82x5x13.46x3.2% 45.05B
8.73x1.51x7.87x4.07% 30.18B
18.8x4.1x16.57x1.3% 28.78B
5.5x0.66x1.4x9.09% 26.47B
14.25x3.13x14.96x2.46% 25.91B
8.16x0.9x3.29x2.74% 20.87B
10.81x2.05x9.59x4.11% 20.47B
13.59x6.57x17.49x1.57% 19.61B
10.46x1.52x12.68x3.63% 19.29B
Average 11.79x 2.83x 10.81x 3.58% 23.67B
Weighted average by Cap. 12.22x 2.99x 10.98x 3.6%

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. MENA Stock
  4. Valuation MENA Real Estate Company - KSCP