Company Valuation: Sawaeed Holding

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 334.7 360.3 342.4 346.5 346.5 346.5
Change - 7.63% -4.96% 1.19% 0% 0%
Enterprise Value (EV) 1 263.8 270.2 292.8 297.9 174.5 212.6
Change - 2.43% 8.36% 1.73% -41.42% 21.85%
P/E -67x 35.7x -22.4x 54.5x 55.7x 4.17x
PBR 1.07x 1.11x 1.09x 1.11x 0.85x 1.03x
PEG - -0x 0x -0x -25.76x 0x
Capitalization / Revenue 1.71x 2.12x 2.79x 2.48x 1.23x 0.84x
EV / Revenue 1.35x 1.59x 2.38x 2.13x 0.62x 0.51x
EV / EBITDA 1,493x 21.1x -22.6x 43.6x 30.2x 2.14x
EV / EBIT -62.2x 32x -16.3x 144x -160x 2.35x
EV / FCF 38.5x 11x 15x 68x -8.39x 1.87x
FCF Yield 2.6% 9.12% 6.68% 1.47% -11.9% 53.6%
Dividend per Share 2 0.1 0.3 0.1 - 1.762 3.335
Rate of return 1.53% 4.26% 1.49% - 26% 49.2%
EPS 2 -0.0978 0.1974 -0.2991 0.1244 0.1217 1.624
Distribution rate -102% 152% -33.4% - 1,447% 205%
Net sales 1 196 169.9 122.8 139.8 281.4 413.9
EBITDA 1 0.1766 12.83 -12.95 6.83 5.772 99.28
EBIT 1 -4.241 8.44 -17.98 2.066 -1.092 90.64
Net income 1 -4.996 10.09 -15.29 6.359 6.221 83.01
Net Debt 1 -70.89 -90.04 -49.58 -48.59 -172 -133.8
Reference price 2 6.550 7.050 6.700 6.780 6.780 6.780
Nbr of stocks (in thousands) 51,100 51,100 51,100 51,100 51,100 51,100
Announcement Date 2/17/21 2/22/22 2/23/23 2/22/24 1/23/25 1/22/26
1AED in Million2AED
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 94.6M
30.47x5.33x20.59x0.16% 149B
21.09x4.31x14.45x2.77% 102B
17.9x5.56x11.81x4.93% 35.06B
17.91x0.32x7.97x4.69% 6.98B
9.79x2.96x6.48x1.71% 6.61B
13.04x0.28x7.54x4.16% 4.95B
18.04x3.31x10.43x2% 4.29B
13.25x0.32x5.44x4.57% 4.02B
Average 17.69x 2.80x 10.59x 3.12% 34.78B
Weighted average by Cap. 24.61x 4.69x 16.48x 1.82%

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. SAWAEED Stock
  4. Valuation Sawaeed Holding