Company Valuation: Waja Company

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 420.7 550.2 585.2
Change - 30.78% 6.36%
Enterprise Value (EV) 1 429.9 566.8 644.8
Change - 31.84% 13.76%
P/E 18.4x 96.6x 114x
PBR 4.42x 5.44x 5.54x
PEG 0.7x -1.3x -11.56x
Capitalization / Revenue 3.12x 2.77x 4.22x
EV / Revenue 3.19x 2.85x 4.65x
EV / EBITDA 15.6x 54.6x 61.4x
EV / EBIT 16.1x 59.4x 65.1x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - - -
Rate of return - - -
EPS 2 0.3266 0.0814 0.0734
Distribution rate - - -
Net sales 1 134.6 198.8 138.5
EBITDA 1 27.59 10.37 10.51
EBIT 1 26.78 9.539 9.9
Net income 1 22.86 5.696 5.135
Net Debt 1 9.206 16.57 59.57
Reference price 2 6.010 7.860 8.360
Nbr of stocks (in thousands) 70,000 70,000 70,000
Announcement Date 4/3/24 3/30/25 4/8/26
1SAR in Million2SAR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 128M
59.91x2.7x25.86x0.06% 102B
13.78x1.15x6.31x4.24% 79.76B
36.54x4.61x25.02x0.18% 62.23B
26.62x2.05x20.16x1.15% 57.73B
54.38x4.65x29.24x1.54% 47.53B
31.14x0.76x12.65x1.99% 38.66B
24.95x1.71x15.75x0.18% 36.06B
25.88x0.53x8.38x2.28% 35.14B
4.76x0.3x5.83x5.99% 29.11B
Average 30.89x 2.05x 16.58x 1.96% 48.86B
Weighted average by Cap. 34.34x 2.28x 17.97x 1.71%

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. 9560 Stock
  4. Valuation Waja Company