Company Valuation: Arabian Internet and Communication Services Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,358 28,845 41,618 32,130 26,796 21,887 - -
Change - 29.01% 44.28% -22.8% -16.6% -18.32% - -
Enterprise Value (EV) 1 20,782 28,301 38,890 29,163 25,695 20,043 19,628 18,902
Change - 36.18% 37.42% -25.01% -11.89% -22% -2.07% -3.7%
P/E 27.1x 27.7x 35.2x 20.3x 18x 13.8x 12.3x 11.6x
PBR 9.85x 10.3x 12.5x 8.02x 6.25x 4.48x 3.91x 3.46x
PEG - 1.1x 2.7x 0.6x -3.03x 2.06x 1.1x 1.72x
Capitalization / Revenue 2.86x 3.28x 3.77x 2.66x 2.1x 1.61x 1.47x 1.4x
EV / Revenue 2.66x 3.21x 3.52x 2.42x 2.02x 1.47x 1.32x 1.21x
EV / EBITDA 19.1x 20.3x 23.3x 15x 12.9x 9.4x 8.43x 7.63x
EV / EBIT 23.1x 24.4x 28x 17.6x 15.7x 11.4x 10x 9.06x
EV / FCF 17x 18x 33.8x 23.3x -88.1x 17.8x 15.1x 9.45x
FCF Yield 5.89% 5.55% 2.96% 4.3% -1.14% 5.61% 6.64% 10.6%
Dividend per Share 2 2 2 2.975 3 4 4.346 4.891 5.346
Rate of return 2.13% 1.65% 1.7% 2.22% 3.55% 4.73% 5.32% 5.82%
EPS 2 3.47 4.385 4.965 6.655 6.26 6.68 7.449 7.952
Distribution rate 57.6% 45.6% 59.9% 45.1% 63.9% 65.1% 65.7% 67.2%
Net sales 1 7,816 8,805 11,040 12,064 12,730 13,632 14,872 15,657
EBITDA 1 1,090 1,392 1,669 1,948 1,987 2,132 2,329 2,476
EBIT 1 899.1 1,160 1,387 1,661 1,641 1,762 1,953 2,085
Net income 1 832.9 1,053 1,192 1,597 1,503 1,598 1,788 1,899
Net Debt 1 -1,576 -544 -2,728 -2,967 -1,101 -1,844 -2,259 -2,985
Reference price 2 94.10 121.40 174.90 135.00 112.55 91.90 91.90 91.90
Nbr of stocks (in thousands) 2,37,600 2,37,600 2,37,954 2,37,999 2,38,082 2,38,156 - -
Announcement Date 20/02/22 28/02/23 27/02/24 17/02/25 16/02/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.76x1.47x9.4x4.73% 583.1Cr
24.51x3.97x13.82x2.76% 23TCr
20.45x4.35x10.68x0.81% 18TCr
17.79x2.02x10.4x2.66% 15TCr
-109.61x15.01x82.57x-.--% 9.72TCr
-432.62x32.24x131.31x-.--% 9.63TCr
16.29x2.94x11.33x4.94% 9.62TCr
23.21x6.04x14.83x2.41% 7.01TCr
15.38x2.23x9.5x5.01% 5.05TCr
19.64x2.53x12.1x4.4% 4.15TCr
Average -39.12x 7.28x 30.59x 2.77% 10.19TCr
Weighted average by Cap. -34.79x 7.35x 29.95x 2.26%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Arabian Internet and Communication Services Company

Historical PBR trend

Valuation ratios - PBR - Arabian Internet and Communication Services Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Arabian Internet and Communication Services Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Arabian Internet and Communication Services Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - Arabian Internet and Communication Services Company
  1. Stock Market
  2. Stocks
  3. 7202 Stock
  4. Valuation Arabian Internet and Communication Services Company