Projected Income Statement: YAMAMA Cement Company

Forecast Balance Sheet: YAMAMA Cement Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 1,075 808 1,164 1,732 1,782 1,586 1,359 -
Change - -24.84% 44.06% 48.8% 2.89% -10.98% -14.31% -
Announcement Date 2/20/22 2/2/23 2/19/24 2/19/25 2/16/26 - - -
1SAR in Million
Estimates

Cash Flow Forecast: YAMAMA Cement Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 314.4 270.5 281 985.2 416.3 65 199.5 206.5
Change - -13.96% 3.89% 250.63% -57.75% -84.39% 206.92% 3.51%
Free Cash Flow (FCF) 1 155.2 247.8 -194.3 -406.5 182.9 456 459 460
Change - 59.66% -178.42% -109.19% 145% 149.28% 0.66% 0.22%
Announcement Date 2/20/22 2/2/23 2/19/24 2/19/25 2/16/26 - - -
1SAR in Million
Estimates

Forecast Financial Ratios: YAMAMA Cement Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 23.39% 36.06% 46.92% 53.47% 43.05% 41.82% 45.02% 43.57%
EBIT Margin (%) 22.26% 32.57% 28.18% 37.82% 29.42% 32.74% 31.71% 31.95%
EBT Margin (%) 24.34% 36.94% 33.82% 36.92% 34.84% 29.47% 30.28% 31.58%
Net margin (%) 21.83% 34.79% 32.53% 35.87% 33.93% 30.45% 29.76% 30.57%
FCF margin (%) 21.09% 24.23% -20.78% -34.66% 12.85% 29.8% 28.84% 28.15%
FCF / Net Income (%) 96.65% 69.65% -63.87% -96.63% 37.88% 97.85% 96.9% 92.09%

Profitability

        
ROA - - 4.74% 6.1% 6.53% 6% 6.15% 6.3%
ROE 3.91% 7.97% 6.48% 8.79% 9.84% 8.9% 8.85% 8.8%

Financial Health

        
Leverage (Debt/EBITDA) 6.24x 2.19x 2.65x 2.76x 2.91x 2.48x 1.9x -
Debt / Free cash flow 6.92x 3.26x -5.99x -4.26x 9.74x 3.48x 2.96x -

Capital Intensity

        
CAPEX / Current Assets (%) 42.72% 26.45% 30.05% 83.99% 29.25% 4.25% 12.53% 12.64%
CAPEX / EBITDA (%) 182.64% 73.35% 64.04% 157.07% 67.94% 10.16% 27.84% 29%
CAPEX / FCF (%) 202.53% 109.14% -144.59% -242.35% 227.56% 14.25% 43.46% 44.89%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - 1 1 1 1.023 1.133 1.125
Change - - - 0% 0% 2.33% 10.75% -0.74%
Book Value Per Share 1 21.17 22.97 23.37 23.92 24.54 25.8 26.89 28.34
Change - 8.5% 1.76% 2.32% 2.61% 5.13% 4.21% 5.41%
EPS 1 0.8 1.76 1.5 2.08 2.38 2.3 2.34 2.48
Change - 120% -14.77% 38.67% 14.42% -3.36% 1.74% 5.98%
Nbr of stocks (in thousands) 202,500 202,500 202,500 202,500 202,500 202,500 202,500 202,500
Announcement Date 2/20/22 2/2/23 2/19/24 2/19/25 2/16/26 - - -
1SAR
Estimates
2026 *2027 *
P/E 10.2x 10.1x
PBR 0.91x 0.88x
EV / Sales 4.16x 3.85x
Yield 4.34% 4.81%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
CCC
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
23.57SAR
Average target price
31.50SAR
Spread / Average Target
+33.64%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 3020 Stock
  4. Financials YAMAMA Cement Company