Company Valuation: Savola Group Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,039 14,640 19,916 10,991 6,555 7,780 - -
Change - -14.08% 36.03% -44.81% -40.35% 18.68% - -
Enterprise Value (EV) 1 27,952 25,072 30,858 15,083 11,412 12,659 12,513 12,087
Change - -10.3% 23.08% -51.12% -24.34% 10.93% -1.15% -3.4%
P/E 76.1x 19.7x 22.2x 3.46x 7.5x 11.4x 10.4x 9.17x
PBR 2.11x 1.78x 2.37x 2.38x 1.18x 1.35x 1.26x 1.18x
PEG - 0x 1x 0.1x -0.1x -0.5x 1.08x 0.7x
Capitalization / Revenue 0.69x 0.52x 0.74x 0.46x 0.25x 0.29x 0.28x 0.26x
EV / Revenue 1.13x 0.89x 1.15x 0.63x 0.44x 0.47x 0.44x 0.41x
EV / EBITDA 11.2x 9.43x 9.23x 5.78x 4.89x 5.24x 4.97x 4.55x
EV / EBIT 19.5x 15.7x 13.9x 10.4x 10x 10.7x 9.71x 8.56x
EV / FCF 38.4x 89.2x 37.4x 41.3x 54.3x 29x 13.3x 9.93x
FCF Yield 2.6% 1.12% 2.67% 2.42% 1.84% 3.44% 7.53% 10.1%
Dividend per Share 2 0.7559 2.494 - - 1.7 1.337 1.434 1.631
Rate of return 0.63% 2.4% - - 7.77% 5.15% 5.52% 6.28%
EPS 2 1.587 5.253 6.387 10.61 2.92 2.271 2.489 2.834
Distribution rate 47.6% 47.5% - - 58.2% 58.9% 57.6% 57.5%
Net sales 1 24,660 28,055 26,842 23,987 26,081 27,052 28,197 29,706
EBITDA 1 2,506 2,658 3,343 2,610 2,336 2,417 2,520 2,658
EBIT 1 1,436 1,595 2,221 1,455 1,137 1,185 1,289 1,412
Net income 1 221.9 742.8 899.2 9,974 874.5 731 746.7 850.4
Net Debt 1 10,914 10,432 10,942 4,093 4,856 4,879 4,733 4,307
Reference price 2 120.75 103.74 141.53 36.70 21.89 25.98 25.98 25.98
Nbr of stocks (in thousands) 141,109 141,122 140,714 299,474 299,474 299,474 - -
Announcement Date 2/2/22 3/30/23 2/8/24 3/12/25 3/7/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.44x0.47x5.24x5.15% 2.07B
20.42x2.79x13.91x4.05% 244B
19.88x2.5x14.89x3.3% 79.69B
16.32x1.71x9.67x3.83% 45.83B
16.06x0.57x10.22x2.4% 41.8B
20.98x3.19x12.94x3.33% 34.82B
34.09x2.97x17.2x1.08% 30.91B
-8.67x1.87x9.32x6.52% 29.17B
64.11x9.84x40.79x1.19% 27.94B
12.48x0.4x9.04x2.35% 23.52B
Average 20.71x 2.63x 14.32x 3.32% 56.02B
Weighted average by Cap. 20.77x 2.72x 14.41x 3.51%

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. 2050 Stock
  4. Valuation Savola Group Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!