Company Valuation: Saudi Cable Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,073 703.9 381.4 381.7 674 934.2
Change - -34.39% -45.82% 0.08% 76.57% 38.61%
Enterprise Value (EV) 1 1,574 1,164 827.3 484.5 768.9 1,114
Change - -26.05% -28.93% -41.44% 58.72% 44.83%
P/E -19.5x -3.62x -0.66x 10.4x 13.8x 4.63x
PBR 3.72x 8.4x -0.77x -0.82x -1.61x -4.36x
PEG - -0x -0x -0x 0.4x 0x
Capitalization / Revenue 2.91x 4.38x 5.23x 12.4x 15.3x 5.99x
EV / Revenue 4.27x 7.25x 11.3x 15.8x 17.4x 7.14x
EV / EBITDA -11.8x -10.9x -4.49x -10.3x -11.5x -12.1x
EV / EBIT -9.37x -8.46x -3.97x -7.45x -9.55x -10.7x
EV / FCF -9.6x 17.8x 2.12x 2.63x 24.5x -2.94x
FCF Yield -10.4% 5.62% 47.2% 38% 4.08% -34%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.244 -29.12 -86.99 5.478 7.307 30.26
Distribution rate - - - - - -
Net sales 1 368.8 160.6 72.93 30.68 44.08 156
EBITDA 1 -133 -106.8 -184 -47.05 -66.81 -91.76
EBIT 1 -168 -137.5 -208.3 -65.07 -80.52 -104.5
Net income 1 -55.01 -194.3 -580.5 36.56 48.76 201.9
Net Debt 1 501.1 460.1 445.9 102.8 94.98 179.4
Reference price 2 160.77 105.48 57.15 57.20 101.00 140.00
Nbr of stocks (in thousands) 6,673 6,673 6,673 6,673 6,673 6,673
Announcement Date 4/7/21 5/17/22 12/4/23 5/13/24 4/15/25 4/8/26
1SAR in Million2SAR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 276M
26.97x1.79x13.76x0.79% 41.98B
40.76x5.8x31.02x - 7.68B
19.59x0.99x8.25x2.34% 6.7B
17.82x2.1x11.98x1.65% 5.22B
15.44x0.39x7.01x0.9% 5.27B
53.27x3.91x37.92x0.12% 4.93B
16.83x2.08x11.19x1.81% 4.61B
Average 27.24x 2.44x 17.30x 1.27% 9.58B
Weighted average by Cap. 27.37x 2.20x 15.83x 1.03%

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. 2110 Stock
  4. Valuation Saudi Cable Company