Company Valuation: Raya Holding Company for Financial Investments (S.A.E)

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2024 2025 2026 2027 2028
Market Cap 1 5,098 12,023 14,804 25,538 - -
Change - - 23.13% 72.51% - -
Enterprise Value (EV) 5,098 12,023 14,804 25,538 25,538 25,538
Change - - 23.13% 72.51% 0% 0%
P/E - - - - 4.98x 4.01x
PBR - - 2.53x 2.75x 1.84x 1.32x
PEG - - - - - 0.2x
Capitalization / Revenue 0.3x 0.27x 0.23x 0.33x 0.27x 0.23x
EV / Revenue 0x 0x 0x 0.33x 0.27x 0.23x
EV / EBITDA - - 0x 2.83x 2.28x 1.97x
EV / EBIT - - 0x 3.17x 2.52x 2.17x
EV / FCF - - -0x 7.38x 4.99x 4.62x
FCF Yield - - -19.1% 13.6% 20.1% 21.6%
Dividend per Share 2 - - - 0.07 0.12 0.22
Rate of return - - - 1.17% 2.01% 3.69%
EPS 2 - - - - 1.2 1.49
Distribution rate - - - - 10% 14.8%
Net sales 1 16,851 45,119 63,829 78,548 94,040 110,315
EBITDA 1 - - 6,961 9,039 11,224 12,956
EBIT 1 - - 6,340 8,048 10,131 11,754
Net income 1 487.3 1,689 2,588 3,513 5,152 6,390
Net Debt - - - - - -
Reference price 2 1.190 2.810 3.460 5.970 5.970 5.970
Nbr of stocks (in thousands) 4,284,041 4,278,538 4,278,538 4,277,798 - -
Announcement Date 3/13/22 4/15/25 3/8/26 - - -
1EGP in Million2EGP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 1.17% 478M
14.05x0.44x6.87x4.12% 19.75B
16.35x0.72x8.13x4.63% 5.4B
9.79x0.45x6.03x2.88% 4.13B
9.17x - - - 3.66B
13.32x0.39x8.38x2.55% 3.06B
7.75x0.14x2.84x2.22% 2.41B
15.88x0.91x12.12x3.88% 2.32B
Average 12.33x 0.51x 7.39x 3.06% 5.15B
Weighted average by Cap. 13.16x 0.48x 7.15x 3.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Raya Holding Company for Financial Investments (S.A.E)

Historical PBR trend

Valuation ratios - PBR - Raya Holding Company for Financial Investments (S.A.E)

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Raya Holding Company for Financial Investments (S.A.E)

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Raya Holding Company for Financial Investments (S.A.E)


Year-on-year evolution of the Yield

Valuation ratios - Yield - Raya Holding Company for Financial Investments (S.A.E)
  1. Stock Market
  2. Stocks
  3. RAYA Stock
  4. Valuation Raya Holding Company for Financial Investments (S.A.E)