Company Valuation: Response Plus Holding

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 1,930 1,238 916 862 636
Change - -35.85% -26.01% -5.9% -26.22%
Enterprise Value (EV) 1 1,858 1,093 855.5 841.5 644.5
Change - -41.19% -21.7% -1.64% -23.41%
P/E 29.7x 42.2x 18.5x 16.1x 12.7x
PBR 7.75x 5.55x 3.98x 3.5x 2.59x
PEG -0x -0.8x 0.3x 1.94x -1.93x
Capitalization / Revenue 6.43x 3.86x 2.65x 1.89x 1.23x
EV / Revenue 6.19x 3.4x 2.47x 1.84x 1.24x
EV / EBITDA 26.7x 30.3x 14.3x 10.6x 8.76x
EV / EBIT 28.2x 35.9x 16.8x 12.7x 11.3x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.32 0.1 0.175 -
Rate of return - 5.17% 2.18% 4.06% -
EPS 2 0.325 0.1466 0.2469 0.2674 0.2498
Distribution rate - 218% 40.5% 65.4% -
Net sales 1 300.1 321.1 346.1 456.5 518.2
EBITDA 1 69.45 36.11 59.86 79.14 73.53
EBIT 1 65.76 30.45 50.78 66.15 56.97
Net income 1 65.01 29.31 49.39 53.48 49.96
Net Debt 1 -72.38 -145.4 -60.48 -20.54 8.459
Reference price 2 9.650 6.190 4.580 4.310 3.180
Nbr of stocks (in thousands) 200,000 200,000 200,000 200,000 200,000
Announcement Date 2/17/22 3/24/23 3/21/24 3/12/25 3/26/26
1AED in Million2AED
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 117M
12.4x0.39x8.06x3.12% 109B
14.3x1.8x9x0.73% 91.66B
-292.81x19.87x-343.85x-.--% 58.88B
13.37x1.47x8.89x2.67% 27.78B
22.74x2.54x12.9x1.43% 25.51B
21.86x2.02x11.6x0.96% 24.7B
30.99x5.59x23.23x2.25% 20.99B
7.71x1.4x6.37x-.--% 20.45B
30.1x2.82x12.71x1.49% 16.65B
Average -15.48x 4.21x -27.90x 1.41% 39.57B
Weighted average by Cap. -29.77x 4.36x -42.60x 1.55%

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. RPM Stock
  4. Valuation Response Plus Holding