Company Valuation: United Wire Factories Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,221 1,048 842.4 839.6 812.9 525.1
Change - -14.22% -19.6% -0.33% -3.18% -35.41%
Enterprise Value (EV) 1 1,062 923.2 696.3 805.3 771.1 480.9
Change - -13.1% -24.58% 15.65% -4.24% -37.63%
P/E 23.1x 22.7x 14.9x 47.4x 50.1x 101x
PBR 2.67x 2.37x 1.87x 2.26x 2.21x 1.48x
PEG - -1.8x 0.7x -0.8x -5.95x -1.5x
Capitalization / Revenue 1.57x 1.14x 0.82x 1.06x 1.15x 0.68x
EV / Revenue 1.37x 1x 0.68x 1.02x 1.09x 0.62x
EV / EBITDA 11.7x 14.8x 8.88x 23x 25.1x 26.4x
EV / EBIT 13.6x 18.3x 10.4x 32.5x 39.1x 74.1x
EV / FCF -91.5x 80.7x 11.8x -46.4x 20.1x 37.2x
FCF Yield -1.09% 1.24% 8.44% -2.15% 4.97% 2.69%
Dividend per Share 2 2 1.2 1 1 0.75 0.5
Rate of return 5.75% 4.02% 4.17% 3.34% 2.59% 2.67%
EPS 2 1.506 1.316 1.615 0.6312 0.5781 0.1846
Distribution rate 133% 91.2% 61.9% 158% 130% 271%
Net sales 1 777.3 921.3 1,026 792.8 707.3 770.5
EBITDA 1 90.77 62.38 78.44 35.08 30.75 18.24
EBIT 1 77.97 50.32 67.12 24.76 19.73 6.49
Net income 1 62.15 46.18 56.68 20.42 16.23 5.183
Net Debt 1 -159.1 -124.5 -146.1 -34.34 -41.8 -44.16
Reference price 2 34.80 29.85 24.00 29.90 28.95 18.70
Nbr of stocks (in thousands) 35,100 35,100 35,100 28,080 28,080 28,080
Announcement Date 2/24/21 2/5/22 3/12/23 4/1/24 3/23/25 4/7/26
1SAR in Million2SAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 122M
19.77x1.46x10.16x2.23% 3.03B
7.94x0.23x9.05x3.87% 2.13B
9.87x - - - 1.54B
10.69x - - - 850M
Average 12.07x 0.84x 9.60x 3.05% 1.53B
Weighted average by Cap. 13.39x 0.95x 9.70x 2.91%

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. 1301 Stock
  4. Valuation United Wire Factories Company