Company Valuation: National Biscuit Industries Limited SAOG

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 3.96 3.99 3.51 4.24 4.24 5.445
Change - 0.76% -12.03% 20.8% 0% 28.42%
Enterprise Value (EV) 1 1.334 4.173 3.65 5.015 2.944 4.384
Change - 212.85% -12.52% 37.38% -41.3% 48.93%
P/E 5.05x 17x 13.7x 5.86x 4.63x 5.39x
PBR 0.53x 0.53x 0.47x 0.53x 0.49x 0.59x
PEG - -0.2x 1.39x 0x 0.2x 0.5x
Capitalization / Revenue 0.31x 0.34x 0.22x 0.25x 0.22x 0.28x
EV / Revenue 0.11x 0.35x 0.23x 0.29x 0.15x 0.23x
EV / EBITDA 1.17x 7.51x 5.02x 3.4x 1.7x 2.38x
EV / EBIT 1.67x 20.4x 10.7x 5.5x 2.62x 3.63x
EV / FCF -0.66x -2.14x - -19.6x 1.42x -43x
FCF Yield -151% -46.7% - -5.09% 70.5% -2.33%
Dividend per Share 2 0.15 0.25 0.3333 0.25 0.5 0.6
Rate of return 3.79% 6.27% 9.5% 5.9% 11.8% 11%
EPS 2 0.7841 0.234 0.2571 0.723 0.9155 1.01
Distribution rate 19.1% 107% 130% 34.6% 54.6% 59.4%
Net sales 1 12.67 11.83 15.66 17.21 19.69 19.48
EBITDA 1 1.138 0.5559 0.7276 1.476 1.732 1.845
EBIT 1 0.7987 0.205 0.3418 0.9123 1.123 1.208
Net income 1 0.7841 0.234 0.2571 0.723 0.9155 1.01
Net Debt 1 -2.626 0.1828 0.1405 0.7752 -1.296 -1.061
Reference price 2 3.960 3.990 3.510 4.240 4.240 5.445
Nbr of stocks (in thousands) 1,000 1,000 1,000 1,000 1,000 1,000
Announcement Date 9/28/21 9/7/22 6/6/23 5/30/24 6/2/25 6/8/26
1OMR in Million2OMR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.32M
18.19x0.91x6.26x1.8% 14.36B
48.74x6.58x31.38x0.84% 11.54B
17.44x0.48x5.93x1.61% 4.78B
10.36x0.87x6.44x3.59% 1.95B
12.87x0.96x6.73x2.54% 1.81B
9.91x0.58x6.4x9.9% 1.33B
10.76x0.75x5.47x-.--% 1.26B
21.7x - - - 1.03B
12.92x1.68x8.06x4.28% 828M
Average 18.10x 1.60x 9.58x 3.07% 3.89B
Weighted average by Cap. 25.98x 2.58x 13.92x 1.89%

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. NBII Stock
  4. Valuation National Biscuit Industries Limited SAOG