Valuation Metal and Recycling Company K.S.C. (Public)

Stocks

End-of-day quote Kuwait S.E. 2026-11-10			5-day change	1st Jan Change
0.1800 ^KWD	+2.86%		+6.51%	+26.76%

10-29	Metal and Recycling Company K.S.C. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
08-13	Metal and Recycling Company K.S.C. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	4.784	8.56	4.496	7.477	10.81	12.79
Change	-	78.91%	-47.47%	66.31%	44.58%	18.33%
Enterprise Value (EV) ¹	6.455	12.66	9.314	15.55	20.83	21.3
Change	-	96.16%	-26.44%	66.95%	33.98%	2.26%
P/E	-1.92x	-6.79x	11.4x	29.9x	-174x	-285x
PBR	0.58x	1.22x	0.6x	0.97x	1.41x	1.68x
PEG	-	0.1x	-0x	-0.8x	1x	10.4x
Capitalization / Revenue	0.26x	0.59x	0.37x	0.55x	0.57x	0.61x
EV / Revenue	0.35x	0.87x	0.76x	1.14x	1.09x	1.01x
EV / EBITDA	-38.1x	-11.6x	20.3x	10.5x	16.2x	11.8x
EV / EBIT	-8.46x	-8.78x	185x	16x	33.3x	20.7x
EV / FCF	17.6x	-5.86x	-10.5x	-7.14x	-35.6x	15.7x
FCF Yield	5.68%	-17.1%	-9.52%	-14%	-2.81%	6.38%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0276	-0.014	0.004379	0.002777	-0.000688	-0.000499
Distribution rate	-	-	-	-	-	-
Net sales ¹	18.2	14.56	12.27	13.69	19.07	21.12
EBITDA ¹	-0.1694	-1.09	0.4586	1.485	1.288	1.808
EBIT ¹	-0.7632	-1.442	0.0503	0.9693	0.6254	1.029
Net income ¹	-2.488	-1.26	0.4161	0.2502	-0.062	-0.0447
Net Debt ¹	1.67	4.102	4.818	8.073	10.02	8.512
Reference price ²	0.0531	0.0950	0.0499	0.0830	0.1200	0.1420
Nbr of stocks (in thousands)	90,101	90,101	90,101	90,089	90,089	90,089
Announcement Date	3/28/21	3/30/22	3/6/23	3/17/24	3/9/25	2/22/26

¹KWD in Million²KWD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
METAL AND RECYCLING COMPANY K.S.C. (PUBLIC)	-	-	-	-	52.12M
WASTE MANAGEMENT, INC.	30.04x	4.44x	14.36x	1.59%	94.39B
REPUBLIC SERVICES, INC.	34.08x	5.11x	16.04x	1.04%	75.43B
WASTE CONNECTIONS, INC.	40.93x	5.64x	17.02x	0.74%	47.82B
VERALTO CORPORATION	28.53x	5.01x	19.43x	0.44%	28.74B
GFL ENVIRONMENTAL INC.	-62.16x	4.63x	14.98x	0.12%	18.46B
CLEAN HARBORS, INC.	27.49x	2.68x	12.36x	-.--%	15.29B
TETRA TECH, INC.	25.05x	-	-	0.57%	10.41B
DONALDSON COMPANY, INC.	20.27x	2.67x	13.36x	1.48%	10.12B
CASELLA WASTE SYSTEMS, INC.	2411.83x	3.44x	15.1x	-.--%	5.92B
Average	284.01x	4.20x	15.33x	0.66%	31B
Weighted average by Cap.	72.40x	4.70x	15.62x	0.98%