Company Valuation: The National Company for Glass Industries

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 899.8 1,448 1,077 1,316 1,786 1,166
Change - 60.88% -25.57% 22.14% 35.75% -34.73%
Enterprise Value (EV) 1 952.6 1,509 1,115 1,308 1,771 1,182
Change - 58.36% -26.1% 17.34% 35.38% -33.22%
P/E 422x 28.3x 10.3x 27.5x 18.4x 13.9x
PBR 1.51x 2.26x 1.56x 1.82x 2.37x 1.42x
PEG - 0x 0x -0.5x 0x -1x
Capitalization / Revenue 12.5x 16.7x 9.59x 8.55x 12.9x 9.07x
EV / Revenue 13.3x 17.4x 9.93x 8.5x 12.7x 9.2x
EV / EBITDA 73.2x 112x 49.7x 25.3x 38.1x 38.5x
EV / EBIT -77.7x -99.2x -106x 63.7x 105x -1,620x
EV / FCF -3,561x 695x 38.1x 163x -73.3x -33.7x
FCF Yield -0.03% 0.14% 2.63% 0.61% -1.36% -2.96%
Dividend per Share 2 - 0.5 1 1 1.5 1.25
Rate of return - 1.14% 3.05% 2.5% 2.76% 3.53%
EPS 2 0.0649 1.554 3.171 1.455 2.943 2.543
Distribution rate - 32.2% 31.5% 68.7% 51% 49.2%
Net sales 1 71.73 86.93 112.3 153.9 138.9 128.6
EBITDA 1 13.01 13.44 22.43 51.8 46.49 30.71
EBIT 1 -12.25 -15.21 -10.56 20.54 16.93 -0.7299
Net income 1 2.134 51.11 104.3 47.88 96.83 83.66
Net Debt 1 52.75 60.91 37.31 -7.944 -15.66 16.51
Reference price 2 27.35 44.00 32.75 40.00 54.30 35.44
Nbr of stocks (in thousands) 32,900 32,900 32,900 32,900 32,900 32,900
Announcement Date 3/21/21 4/6/22 3/16/23 4/2/24 3/23/25 3/31/26
1SAR in Million2SAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 313M
14.51x1.39x8.55x5.81% 20.66B
19.37x3.06x8.62x3.17% 19.05B
18.4x1.52x10.43x1.25% 16.98B
18.73x1.81x11.06x2.23% 13.5B
15.29x1.24x8.21x1.23% 12.19B
18.75x2.23x10.57x1.49% 11.74B
30.86x1.09x8.12x2.82% 8.78B
23.65x2.22x10.71x1.55% 8B
Average 19.94x 1.82x 9.53x 2.44% 12.36B
Weighted average by Cap. 18.94x 1.85x 9.45x 2.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - The National Company for Glass Industries

Historical PBR trend

Valuation ratios - PBR - The National Company for Glass Industries

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - The National Company for Glass Industries

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - The National Company for Glass Industries

  1. Stock Market
  2. Stocks
  3. 2150 Stock
  4. Valuation The National Company for Glass Industries