Company Valuation: Oryx Properties Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 1,001 896.4 960 1,367 1,532 1,555
Change - -10.47% 7.09% 42.37% 12.1% 1.51%
Enterprise Value (EV) 1 2,221 1,999 2,183 2,949 3,578 3,851
Change - -10% 9.22% 35.11% 21.31% 7.64%
P/E 10.3x 4.61x 3.82x 2.61x -21.8x 4.29x
PBR 0.54x 0.47x 0.46x 0.49x 0.59x 0.56x
PEG - 0x 0.1x 0x 0x -0x
Capitalization / Revenue 2.98x 2.52x 2.69x 3.03x 3.11x 2.68x
EV / Revenue 6.6x 5.62x 6.13x 6.54x 7.27x 6.64x
EV / EBITDA 13.3x 9.59x 10.4x 10.2x 12x 11.2x
EV / EBIT 13.3x 9.61x 10.5x 10.3x 12x 11.2x
EV / FCF 39x 62.6x 12.9x 24.4x 40.7x 296x
FCF Yield 2.56% 1.6% 7.73% 4.09% 2.45% 0.34%
Dividend per Share 2 0.9975 1.018 1.052 1.03 1.08 1.175
Rate of return 8.71% 9.92% 9.58% 8.57% 8.03% 8.62%
EPS 2 1.113 2.223 2.878 4.61 -0.6171 3.174
Distribution rate 89.6% 45.8% 36.6% 22.3% -175% 37%
Net sales 1 336.5 355.9 356.3 451.2 492.2 579.8
EBITDA 1 167.2 208.5 209.1 288.2 297.6 343.4
EBIT 1 166.9 208.1 208.7 287.5 297 342.7
Net income 1 97.17 193.8 250.5 515.1 -70.24 362
Net Debt 1 1,219 1,102 1,223 1,583 2,046 2,296
Reference price 2 11.46 10.26 10.99 12.02 13.45 13.62
Nbr of stocks (in thousands) 87,379 87,379 87,379 113,718 113,929 114,152
Announcement Date 9/10/21 9/23/22 10/5/23 9/12/24 9/26/25 9/10/26
1NAD in Million2NAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 93.87M
63.94x - - - 68.62B
12.31x4.33x11.1x3.91% 38.98B
19.16x4.11x16.52x1.28% 29.75B
5.51x0.69x1.44x8.98% 26.81B
8.05x1.47x8.24x4.4% 26.82B
14.62x3.17x15.16x2.39% 27.15B
8.63x3.06x7.13x-.--% 20.44B
9.79x1.91x7.87x4.29% 19.69B
13.6x6.51x17.12x1.6% 19.62B
Average 17.29x 3.16x 10.57x 3.36% 27.8B
Weighted average by Cap. 24.59x 3.17x 10.67x 3.49%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Oryx Properties Limited

Historical PBR trend

Valuation ratios - PBR - Oryx Properties Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Oryx Properties Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Oryx Properties Limited

  1. Stock Market
  2. Stocks
  3. ORY Stock
  4. Valuation Oryx Properties Limited