|
Market Closed -
Saudi Arabian S.E.
05:50:00 21/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 44.94 SAR | -1.23% |
|
-4.26% | +3.88% |
| 28/08 | AlphaMena Downgrades Almarai to Reduce Rating, Trims PT | MT |
| 21/08 | Sadif Investment Analytics Upgrades Almarai to Hold, Raises PT | MT |
Company Valuation: Almarai Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,750 | 53,500 | 55,800 | 57,200 | 43,260 | 44,940 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | 3.88% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 58,164 | 58,173 | 56,847 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 4.28% | 0.02% | -2.28% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 17.7x | 16.1x | 14.3x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 2.09x | 1.95x | 1.83x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 8.11x | 1.5x | 1.2x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 1.89x | 1.78x | 1.68x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.44x | 2.3x | 2.13x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 11.3x | 10.5x | 9.52x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 18.1x | 16.5x | 15x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 63.5x | 30.8x | 19.6x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 1.58% | 3.25% | 5.09% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.164 | 1.205 | 1.298 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.59% | 2.68% | 2.89% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.534 | 2.798 | 3.137 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 45.9% | 43.1% | 41.4% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 23,810 | 25,298 | 26,733 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,166 | 5,561 | 5,972 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,219 | 3,516 | 3,799 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,522 | 2,786 | 3,098 |
| Net Debt 1 | 9,203 | 9,521 | 9,887 | 10,140 | 12,516 | 13,224 | 13,233 | 11,907 |
| Reference price 2 | 48.75 | 53.50 | 55.80 | 57.20 | 43.26 | 44.94 | 44.94 | 44.94 |
| Nbr of stocks (in thousands) | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | - | - |
| Announcement Date | 23/01/22 | 23/01/23 | 21/01/24 | 20/01/25 | 18/01/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.96x | 2.47x | 11.37x | 2.56% | 1.21TCr | |
| 20.08x | 2.75x | 13.73x | 4.12% | 24TCr | |
| 19.37x | 2.45x | 14.58x | 3.38% | 7.77TCr | |
| 16.1x | 1.69x | 9.56x | 3.89% | 4.47TCr | |
| 15.77x | 0.56x | 10.06x | 2.49% | 4.11TCr | |
| 20.56x | 3.13x | 12.71x | 3.4% | 3.41TCr | |
| 33.6x | 2.92x | 16.98x | 1.1% | 2.98TCr | |
| -8.61x | 1.87x | 9.3x | 6.57% | 2.9TCr | |
| 62.68x | 9.62x | 39.88x | 1.22% | 2.72TCr | |
| Average | 21.94x | 3.05x | 15.35x | 3.19% | 5.93TCr | |
| Weighted average by Cap. | 20.66x | 2.78x | 14.38x | 3.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2280 Stock
- Valuation Almarai Company
Select your edition
All financial news and data tailored to specific country editions
