Company Valuation: National Company for Learning and Education

Data adjusted to current consolidation scope
Fiscal Period: July 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,692 2,511 4,420 7,946 7,190 5,323 - -
Change - -6.71% 76.03% 79.77% -9.52% -25.96% - -
Enterprise Value (EV) 1 2,589 2,364 4,299 7,946 7,252 5,527 5,502 5,382
Change - -8.71% 81.86% 84.85% -8.74% -23.78% -0.46% -2.18%
P/E 110x 35.4x 43.4x 50.4x 44.7x 29.6x 25.4x 21.1x
PBR 4.38x 3.86x 6.27x - 8.34x 5.92x 5.42x 4.94x
PEG - 0x 1x 0.9x 23.44x 2.5x 1.5x 1x
Capitalization / Revenue 15.3x 8.14x 9.57x - 10.9x 7.1x 6.26x 5.6x
EV / Revenue 14.7x 7.66x 9.31x - 11x 7.37x 6.47x 5.66x
EV / EBITDA 52.7x 22.5x 28.8x - 29.1x 19.5x 16.9x 14.4x
EV / EBIT 79.3x 29.5x 37.6x - 38.9x 26.2x 23x 19.4x
EV / FCF 34.1x - 72.6x - 108x 316x 48.7x 18.7x
FCF Yield 2.93% - 1.38% - 0.93% 0.32% 2.05% 5.36%
Dividend per Share 2 0.8 0.8 1.2 - 2.5 2.466 2.949 3.67
Rate of return 1.28% 1.37% 1.17% - 1.5% 1.99% 2.38% 2.96%
EPS 2 0.57 1.65 2.37 3.67 3.74 4.184 4.871 5.863
Distribution rate 140% 48.5% 50.6% - 66.8% 58.9% 60.6% 62.6%
Net sales 1 176.1 308.5 462 - 657.9 750 850.6 951.5
EBITDA 1 49.09 104.8 149.5 - 248.8 283.1 326 374.6
EBIT 1 32.66 80.17 114.2 - 186.2 211.1 238.9 278
Net income 1 24.46 71.05 - 157.8 160.7 180.3 198 234
Net Debt 1 -102.5 -147.4 -121.6 - 62.22 204 178.3 58.61
Reference price 2 62.60 58.40 102.80 184.80 167.20 123.80 123.80 123.80
Nbr of stocks (in thousands) 43,000 43,000 43,000 43,000 43,000 43,000 - -
Announcement Date 11/18/21 11/16/22 11/29/23 10/31/24 10/25/25 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.59x7.37x19.52x1.99% 1.42B
18.71x2.76x8.96x3.83% 5.41B
8.64x2.07x4.79x4.19% 1.32B
10.78x1.41x4.67x3.26% 1.24B
20.25x3.61x13.34x3.7% 881M
9.32x0.6x2.46x2.81% 854M
11.76x1.31x3.96x3.82% 709M
2.64x1.07x1.95x - 674M
Average 13.96x 2.52x 7.46x 3.37% 1.56B
Weighted average by Cap. 16.30x 2.82x 8.50x 3.51%

Y-o-Y evolution of P/E

Valuation ratios - P/E - National Company for Learning and Education

Historical PBR trend

Valuation ratios - PBR - National Company for Learning and Education

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - National Company for Learning and Education

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - National Company for Learning and Education


Year-on-year evolution of the Yield

Valuation ratios - Yield - National Company for Learning and Education
  1. Stock Market
  2. Stocks
  3. 4291 Stock
  4. Valuation National Company for Learning and Education