Company Valuation: The Consulting & Investment Co. Group. Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 27.2 25.2 40.4 41 37.6 37
Change - -7.35% 60.32% 1.49% -8.29% -1.6%
Enterprise Value (EV) 1 31.75 31.48 50.7 52.79 50.7 50.09
Change - -0.84% 61.04% 4.12% -3.96% -1.2%
P/E -22.3x 30.5x 45.8x 49x 27x 19.7x
PBR 1.36x 1.24x 1.9x 1.86x 1.6x 1.48x
PEG - -0x 6.79x -9.31x 0.4x 0.6x
Capitalization / Revenue 1.9x 1.45x 2.19x 2.12x 1.67x 1.52x
EV / Revenue 2.22x 1.82x 2.75x 2.73x 2.26x 2.05x
EV / EBITDA 33.3x 13.6x 19.9x 21.7x 12.9x 11.8x
EV / EBIT -51.7x 28.9x 37.3x 40.1x 19x 18x
EV / FCF -39.5x -22.3x -12.2x -35.7x -35.7x -271x
FCF Yield -2.53% -4.47% -8.18% -2.8% -2.8% -0.37%
Dividend per Share 2 - - - - 0.02 -
Rate of return - - - - 1.06% -
EPS 2 -0.061 0.0414 0.0442 0.0418 0.0697 0.0937
Distribution rate - - - - 28.7% -
Net sales 1 14.31 17.34 18.44 19.33 22.46 24.41
EBITDA 1 0.9546 2.32 2.545 2.434 3.921 4.251
EBIT 1 -0.6143 1.091 1.36 1.315 2.668 2.789
Net income 1 -1.083 0.8272 0.883 0.8365 1.395 1.875
Net Debt 1 4.55 6.282 10.3 11.79 13.1 13.09
Reference price 2 1.360 1.260 2.020 2.050 1.880 1.850
Nbr of stocks (in thousands) 20,000 20,000 20,000 20,000 20,000 20,000
Announcement Date 6/6/21 4/2/22 3/30/23 3/28/24 4/3/25 3/31/26
1JOD in Million2JOD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 50.24M
32.02x3.05x13.63x1.36% 17.91B
51.84x4.42x29.08x0.26% 13.3B
22.93x3.26x11.65x1.86% 12.43B
18.26x2.11x9.83x0.68% 11.16B
25.11x2.03x16.37x0.15% 10.24B
19.22x2.8x11.51x4.16% 9.32B
51.82x6.85x28.61x0.12% 7.45B
33.47x0.93x7.73x1.93% 7.06B
11.97x1.16x8.2x2.57% 6.99B
Average 29.63x 2.96x 15.18x 1.46% 9.59B
Weighted average by Cap. 30.19x 3.03x 15.50x 1.37%

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. CICO Stock
  4. Valuation The Consulting & Investment Co. Group. Ltd.