Company Valuation: Salam International Investment Limited Q.P.S.C.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 744.2 936.2 701.9 780.8 754.5 829.9
Change - 25.81% -25.03% 11.24% -3.37% 10%
Enterprise Value (EV) 1 3,332 3,331 3,064 2,738 2,890 2,981
Change - -0.03% -8.03% -10.65% 5.55% 3.15%
P/E -5.08x 18.1x 11.7x 18.8x 14.7x 8.46x
PBR 0.49x 0.6x 0.49x 0.53x 0.48x 0.5x
PEG - -0x 0.7x -0.6x 0.6x 0.1x
Capitalization / Revenue 0.53x 0.61x 0.44x 0.51x 0.45x 0.44x
EV / Revenue 2.36x 2.17x 1.93x 1.78x 1.72x 1.6x
EV / EBITDA 53.2x 18.4x 16.3x 12.9x 13.2x 13.6x
EV / EBIT -456x 26.1x 24.3x 17.1x 16.6x 15.8x
EV / FCF 15.6x 20.3x -110x 12.5x -27.5x -118x
FCF Yield 6.42% 4.92% -0.91% 7.98% -3.63% -0.85%
Dividend per Share 2 - - - 0.03 0.04 -
Rate of return - - - 4.39% 6.06% -
EPS 2 -0.1283 0.0452 0.0527 0.0363 0.045 0.0858
Distribution rate - - - 82.6% 89% -
Net sales 1 1,410 1,533 1,591 1,539 1,682 1,866
EBITDA 1 62.61 180.8 188.1 212.5 218.5 219.4
EBIT 1 -7.31 127.4 126.1 159.8 174.1 188.9
Net income 1 -146.6 51.64 60.23 41.52 51.39 98.05
Net Debt 1 2,588 2,395 2,362 1,957 2,135 2,151
Reference price 2 0.6510 0.8190 0.6140 0.6830 0.6600 0.7260
Nbr of stocks (in thousands) 1,143,146 1,143,146 1,143,146 1,143,146 1,143,146 1,143,146
Announcement Date 2/24/21 2/21/22 2/13/23 2/19/24 2/16/25 3/3/26
1QAR in Million2QAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 245M
15.81x4.97x13.39x3.21% 44.96B
8.7x1.5x7.85x4.08% 30.07B
18.88x4.02x16.4x1.32% 28.9B
6.02x0.74x1.53x8.36% 28.78B
13.7x3.04x14.59x2.56% 25.3B
8.43x0.93x3.4x2.65% 21.55B
9.12x2.36x7.24x3.82% 21.5B
14.1x6.63x17.74x1.51% 20.59B
10.11x1.64x14.19x3.74% 18.42B
Average 11.65x 2.87x 10.70x 3.47% 24.03B
Weighted average by Cap. 12.05x 3.00x 10.75x 3.54%

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. SIIS Stock
  4. Valuation Salam International Investment Limited Q.P.S.C.