|
Market Closed -
Saudi Arabian S.E.
05:50:00 01/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 48.10 SAR | -1.84% |
|
-0.21% | +11.19% |
| 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 | 48,380 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | 11.84% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 61,604 | 61,613 | 60,287 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 10.45% | 0.02% | -2.15% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 19.5x | 17.6x | 15.8x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 2.28x | 2.13x | 1.99x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 13.21x | 1.6x | 1.4x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 2.03x | 1.92x | 1.82x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.59x | 2.44x | 2.26x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 11.9x | 11.1x | 10.1x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 19.2x | 17.6x | 16x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 67.2x | 33.4x | 22.2x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 1.49% | 3% | 4.51% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.163 | 1.215 | 1.315 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.37% | 2.48% | 2.68% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.517 | 2.786 | 3.11 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 46.2% | 43.6% | 42.3% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 23,777 | 25,239 | 26,646 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,166 | 5,557 | 5,961 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,215 | 3,503 | 3,777 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,522 | 2,775 | 3,071 |
| 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 | 49.00 | 49.00 | 49.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.47x | 2.62x | 12.04x | 2.37% | 1.31TCr | |
| 20.59x | 2.83x | 14.1x | 3.98% | 25TCr | |
| 19.76x | 2.48x | 14.81x | 3.32% | 7.92TCr | |
| 17.08x | 1.78x | 10.05x | 3.66% | 4.8TCr | |
| 15.05x | 0.54x | 9.83x | 2.56% | 3.92TCr | |
| 21.33x | 3.23x | 13.13x | 3.28% | 3.54TCr | |
| 37.07x | 3.21x | 18.45x | 0.98% | 3.23TCr | |
| -109.29x | 1.93x | 9.58x | 6.24% | 3.04TCr | |
| 68.28x | 10.48x | 43.47x | 1.12% | 2.99TCr | |
| Average | 12.15x | 3.23x | 16.16x | 3.06% | 6.2TCr | |
| Weighted average by Cap. | 16.22x | 2.93x | 15.02x | 3.47% |
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
