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 22,446 - -
Change - 29.01% 44.28% -22.8% -16.6% -16.23% - -
Enterprise Value (EV) 1 20,782 28,301 38,890 29,163 25,695 20,589 20,175 19,446
Change - 36.18% 37.42% -25.01% -11.89% -19.87% -2.01% -3.61%
P/E 27.1x 27.7x 35.2x 20.3x 18x 14.3x 12.8x 12x
PBR 9.85x 10.3x 12.5x 8.02x 6.25x 4.65x 4.06x 3.59x
PEG - 1.1x 2.7x 0.6x -3.03x 2.13x 1.1x 1.78x
Capitalization / Revenue 2.86x 3.28x 3.77x 2.66x 2.1x 1.65x 1.51x 1.43x
EV / Revenue 2.66x 3.21x 3.52x 2.42x 2.02x 1.51x 1.36x 1.24x
EV / EBITDA 19.1x 20.3x 23.3x 15x 12.9x 9.67x 8.66x 7.86x
EV / EBIT 23.1x 24.4x 28x 17.6x 15.7x 11.7x 10.3x 9.33x
EV / FCF 17x 18x 33.8x 23.3x -88.1x 18.3x 14.8x 10.3x
FCF Yield 5.89% 5.55% 2.96% 4.3% -1.14% 5.46% 6.77% 9.7%
Dividend per Share 2 2 2 2.975 3 4 4.361 4.915 5.319
Rate of return 2.13% 1.65% 1.7% 2.22% 3.55% 4.57% 5.15% 5.58%
EPS 2 3.47 4.385 4.965 6.655 6.26 6.68 7.449 7.953
Distribution rate 57.6% 45.6% 59.9% 45.1% 63.9% 65.3% 66% 66.9%
Net sales 1 7,816 8,805 11,040 12,064 12,730 13,630 14,884 15,656
EBITDA 1 1,090 1,392 1,669 1,948 1,987 2,129 2,330 2,475
EBIT 1 899.1 1,160 1,387 1,661 1,641 1,759 1,953 2,084
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 -1,857 -2,272 -3,000
Reference price 2 94.10 121.40 174.90 135.00 112.55 95.40 95.40 95.40
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.11x1.51x9.67x4.63% 598.09Cr
22.87x3.72x13.01x2.91% 22TCr
23.04x4.84x11.86x0.72% 20TCr
15.68x1.78x9.18x3.02% 14TCr
-120.79x16.73x92.01x-.--% 11TCr
-511.15x36.29x149.08x-.--% 11TCr
16.07x2.9x11.18x5.01% 9.4TCr
22.61x5.86x14.38x2.51% 6.76TCr
15.19x2.22x9.42x5.13% 4.96TCr
24.75x2.06x13.03x1.26% 4.86TCr
Average -47.76x 7.79x 33.28x 2.52% 10.32TCr
Weighted average by Cap. -48.67x 8.28x 34.21x 2.11%

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