Company Valuation: Riyad Bank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 81,300 95,400 85,357 85,657 81,081 80,548 - -
Change - 17.34% -10.53% 0.35% -5.34% -0.66% - -
Enterprise Value (EV) 81,300 95,400 85,357 85,657 81,081 80,548 80,548 80,548
Change - 17.34% -10.53% 0.35% -5.34% -0.66% 0% 0%
P/E 13.5x 13.7x 11x 9.5x 8.25x 8.17x 7.66x 6.98x
PBR 1.72x 1.92x 1.59x 1.26x 0.95x 1.16x 1.07x 0.98x
PEG - 0.9x 1x 0.6x 0.89x 49.41x 1.15x 0.71x
Capitalization / Revenue 7.03x 7.02x 5.37x 4.96x 4.41x 4.28x 3.99x 3.68x
EV / Revenue 0x 0x 0x 0x 0x 4.28x 3.99x 3.68x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.05x 5.62x 5.11x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.78 0.8625 1.05 1.275 1.4 1.158 1.202 1.355
Rate of return 3.84% 3.62% 4.91% 5.94% 6.88% 5.73% 5.95% 6.71%
EPS 2 1.508 1.74 1.935 2.258 2.468 2.472 2.637 2.896
Distribution rate 51.7% 49.6% 54.3% 56.5% 56.7% 46.9% 45.6% 46.8%
Net sales 1 11,568 13,599 15,899 17,285 18,381 18,837 20,204 21,890
EBITDA - - - - - - - -
EBIT 1 7,603 9,189 10,930 11,999 12,948 13,303 14,333 15,770
Net income 1 6,025 7,019 8,046 9,322 10,411 10,205 10,785 11,708
Net Debt - - - - - - - -
Reference price 2 20.32 23.85 21.38 21.45 20.36 20.20 20.20 20.20
Nbr of stocks (in thousands) 4,000,000 4,000,000 3,993,333 3,993,333 3,983,333 3,987,527 - -
Announcement Date 3/9/22 2/13/23 2/12/24 2/3/25 2/2/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.24x - - 5.69% 21.63B
14.11x - - 1.77% 947B
13.43x - - 1.9% 438B
6.3x - - 4.91% 410B
12.84x - - 4.07% 360B
6.29x - - 4.9% 334B
6.76x - - 4.69% 298B
17.57x - - 2.4% 285B
12.36x - - 2.11% 273B
14.64x - - 2.69% 268B
Average 11.25x 3.51% 363.46B
Weighted average by Cap. 11.84x 3.06%

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. 1010 Stock
  4. Valuation Riyad Bank
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!