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 -
Rate of return 3.16% 2.77% -
EPS 2 1.777 2.908 3.607
Distribution rate 37.5% 28.7% -
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
19.13x0.86x6.15x4.24% 2.38TCr
13.29x - - 6.41% 1.98TCr
-315.79x - - -.--% 1.46TCr
-84.4x0.85x6.3x0.85% 1.4TCr
16.13x2.21x47.89x2.17% 1.15TCr
23.72x3.52x12.46x0.76% 809.8Cr
24.03x2.16x14.19x1.68% 604.04Cr
21.51x0.78x11.64x2.04% 548.97Cr
24x - - - 526.3Cr
Average -28.71x 1.73x 16.44x 2.27% 1.09TCr
Weighted average by Cap. -39.58x 1.50x 15.04x 2.83%

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.,