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 6,097 - -
Change - -6.71% 76.03% 79.77% -9.52% -15.19% - -
Enterprise Value (EV) 1 2,589 2,364 4,299 7,946 7,252 6,301 6,276 6,156
Change - -8.71% 81.86% 84.85% -8.74% -13.11% -0.41% -1.91%
P/E 110x 35.4x 43.4x 50.4x 44.7x 33.9x 29.1x 24.2x
PBR 4.38x 3.86x 6.27x - 8.34x 6.78x 6.2x 5.66x
PEG - 0x 1x 0.9x 23.44x 2.9x 1.8x 1.2x
Capitalization / Revenue 15.3x 8.14x 9.57x - 10.9x 8.13x 7.17x 6.41x
EV / Revenue 14.7x 7.66x 9.31x - 11x 8.4x 7.38x 6.47x
EV / EBITDA 52.7x 22.5x 28.8x - 29.1x 22.3x 19.3x 16.4x
EV / EBIT 79.3x 29.5x 37.6x - 38.9x 29.8x 26.3x 22.1x
EV / FCF 34.1x - 72.6x - 108x 360x 55.5x 21.3x
FCF Yield 2.93% - 1.38% - 0.93% 0.28% 1.8% 4.69%
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% 1.74% 2.08% 2.59%
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 58.40 102.80 184.80 167.20 141.80 141.80 141.80
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.94x8.41x22.29x1.74% 1.63B
26.92x3.76x15.03x4.02% 879M
15.78x3.38x9.35x3.8% 492M
Average 25.55x 5.19x 15.55x 3.19% 998.82M
Weighted average by Cap. 28.90x 6.22x 18.04x 2.75%

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

  1. Stock Market
  2. Stocks
  3. 4291 Stock
  4. Valuation National Company for Learning and Education
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!