Company Valuation: SAL Saudi Logistics Services Company

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 15,552 20,208 12,832 13,472 - -
Change - 29.94% -36.5% 4.99% - -
Enterprise Value (EV) 1 16,025 20,181 12,874 14,770 15,640 15,682
Change - 25.93% -36.2% 14.72% 5.89% 0.27%
P/E 30.5x 30.5x 18.4x 18.8x 16.5x 15.1x
PBR 12.6x 14.4x 7.91x 7.56x 6.49x 5.66x
PEG 0.8x 1x 3.38x 6.56x 1.2x 1.55x
Capitalization / Revenue 10.7x 12.4x 7.51x 6.79x 6.3x 5.56x
EV / Revenue 11x 12.4x 7.54x 7.45x 7.31x 6.48x
EV / EBITDA 22.2x 24.8x 15.3x 15.9x 14.8x 13.3x
EV / EBIT 27.3x 28.4x 17.7x 18.6x 17.6x 15.9x
EV / FCF 21.7x 27.8x 15.8x -1,477x 34.4x 16.5x
FCF Yield 4.61% 3.59% 6.35% -0.07% 2.9% 6.05%
Dividend per Share 2 4.4 6.17 6.54 6.45 6.928 7.409
Rate of return 2.26% 2.44% 4.08% 3.83% 4.11% 4.4%
EPS 2 6.37 8.27 8.72 8.97 10.19 11.18
Distribution rate 69.1% 74.6% 75% 71.9% 68% 66.3%
Net sales 1 1,456 1,634 1,708 1,984 2,139 2,421
EBITDA 1 720.9 814.7 839 931 1,059 1,183
EBIT 1 586.2 709.4 727.3 795 890.1 986.8
Net income 1 509.7 661.4 697.9 717.5 814.9 894.1
Net Debt 1 473 -27.32 42.31 1,298 2,168 2,210
Reference price 2 194.40 252.60 160.40 168.40 168.40 168.40
Nbr of stocks (in thousands) 80,000 80,000 80,000 80,000 - -
Announcement Date 3/4/24 2/19/25 2/11/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.77x7.45x15.86x3.83% 3.59B
7.25x0.17x1.88x-.--% 9.38B
80.25x2.61x35.48x-.--% 3.69B
29.15x0.84x5.38x-.--% 2.56B
16.48x0.37x9.94x3.17% 1.09B
12.66x - - 2.47% 862M
-20.43x - - - 815M
Average 20.59x 2.29x 13.71x 1.58% 3.14B
Weighted average by Cap. 23.57x 1.99x 11.32x 0.91%

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. 4263 Stock
  4. Valuation SAL Saudi Logistics Services Company