Company Valuation: Saudi Networkers Services Company

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 300 353.4 485.4 450
Change - 17.8% 37.35% -7.29%
Enterprise Value (EV) 1 315.1 345.7 448.1 412.6
Change - 9.73% 29.6% -7.92%
P/E 9.28x 9.67x 15.7x 14.4x
PBR 3.63x 3.53x 4.66x 4x
PEG 0.7x 0.7x -1x 11.64x
Capitalization / Revenue 0.63x 0.64x 0.85x 0.76x
EV / Revenue 0.66x 0.62x 0.78x 0.7x
EV / EBITDA 8.8x 7.91x 11x 11.8x
EV / EBIT 8.84x 8.01x 11.1x 12x
EV / FCF 29.8x 13.6x 9.76x 24.4x
FCF Yield 3.35% 7.35% 10.2% 4.09%
Dividend per Share 2 3.24 3.48 3.48 3.48
Rate of return 8.1% 7.39% 5.38% 5.8%
EPS 2 4.311 4.875 4.124 4.175
Distribution rate 75.2% 71.4% 84.4% 83.3%
Net sales 1 478.6 554.7 571.1 591.8
EBITDA 1 35.81 43.71 40.85 34.9
EBIT 1 35.63 43.18 40.2 34.37
Net income 1 32.33 36.56 30.93 31.32
Net Debt 1 15.06 -7.671 -37.33 -37.42
Reference price 2 40.00 47.12 64.72 60.00
Nbr of stocks (in thousands) 7,500 7,500 7,500 7,500
Announcement Date 4/2/23 3/31/24 3/27/25 4/6/26
1SAR in Million2SAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 97.89M
36.39x6.67x23.65x0.99% 80.14B
36.44x1.22x13.12x1.03% 16.19B
19.5x2x9.86x3.77% 13.4B
25.55x2.85x12.21x2.92% 11.95B
23.18x3.27x12.59x2.48% 7.34B
15.47x0.65x9.2x1.39% 6.82B
78.18x - - - 5.29B
9.19x1.09x5.82x2.28% 5.48B
19.6x0.42x9.75x3.8% 5.4B
Average 29.28x 2.27x 12.02x 2.33% 15.21B
Weighted average by Cap. 32.35x 4.44x 17.89x 1.65%

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. 9543 Stock
  4. Valuation Saudi Networkers Services Company