Company Valuation: Al Rashid Industrial Co.,

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 253.2 360.8 394.6
Change - 42.5% 9.36%
Enterprise Value (EV) 1 226.6 324 349.2
Change - 43% 7.77%
P/E 11.9x 10.3x 9.12x
PBR 2.09x 2.41x 2.23x
PEG 0.4x 0.2x 0.4x
Capitalization / Revenue 1.88x 2.36x 2.26x
EV / Revenue 1.68x 2.12x 2x
EV / EBITDA 7.05x 7.3x 6.47x
EV / EBIT 10x 9.16x 8.06x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.6667 0.8333 0.9333
Rate of return 3.16% 2.77% 2.84%
EPS 2 1.777 2.908 3.607
Distribution rate 37.5% 28.7% 25.9%
Net sales 1 135 152.7 174.6
EBITDA 1 32.14 44.38 53.98
EBIT 1 22.66 35.37 43.33
Net income 1 21.32 34.89 43.28
Net Debt 1 -26.59 -36.75 -45.32
Reference price 2 21.10 30.07 32.88
Nbr of stocks (in thousands) 12,000 12,000 12,000
Announcement Date 14/05/24 27/03/25 31/03/26
1SAR in Million2SAR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10Cr
16.71x0.79x5.63x4.8% 2.1TCr
26.54x3.93x12.5x6.59% 1.93TCr
-82.79x0.86x6.38x0.82% 1.51TCr
-315.79x - - -.--% 1.45TCr
20.5x2.46x53.24x1.95% 1.3TCr
20.21x3.08x10.57x1.34% 687.4Cr
22.66x2.23x14.63x1.74% 562.48Cr
21.69x0.75x11.18x2.95% 525.79Cr
Average -33.78x 2.01x 16.30x 2.52% 1.12TCr
Weighted average by Cap. -42.82x 2.03x 15.81x 2.98%

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. 9580 Stock
  4. Valuation Al Rashid Industrial Co.,
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!