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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 122M
52.61x2.41x23.03x0.07% 90.61B
12.58x1.07x5.88x4.65% 73.54B
27.06x2.07x20.34x1.12% 58.17B
31.27x3.92x21.26x0.22% 53.36B
52.3x4.2x26.71x1.7% 42.45B
29.64x0.73x12.09x2.09% 37.23B
22.6x1.54x14.21x0.2% 32.65B
24.15x0.49x7.79x2.44% 33.25B
4.54x0.3x6x6.2% 27.39B
Average 28.53x 1.86x 15.26x 2.08% 44.88B
Weighted average by Cap. 31.03x 2.02x 16.29x 1.86%

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