Company Valuation: Kingdom Holding Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 37,429 28,684 26,497 32,760 29,647 53,068 - -
Change - -23.37% -7.62% 23.64% -9.5% 79% - -
Enterprise Value (EV) 1 52,821 43,604 39,986 43,668 40,891 65,793 66,379 53,068
Change - -17.45% -8.3% 9.21% -6.36% 60.9% 0.89% -20.05%
P/E 37.4x 4.12x 26.5x - - 49.4x 44.8x 42.1x
PBR - - - - - - - -
PEG - 0x -0.3x - - - 4.3x 6.74x
Capitalization / Revenue 24.8x 11.5x 9.8x 13.7x 11x 21.5x 19.7x 18.5x
EV / Revenue 35x 17.5x 14.8x 18.3x 15.2x 26.7x 24.7x 18.5x
EV / EBITDA 76.6x 32x 29.3x 42.2x 32.2x 70.1x 62.5x -
EV / EBIT 93.9x 37.4x 40.1x 52.1x 37.9x 90.6x 79.6x -
EV / FCF 84.1x 27.2x 124x 18.2x 126x 720x 147x -
FCF Yield 1.19% 3.68% 0.81% 5.49% 0.79% 0.14% 0.68% -
Dividend per Share 2 0.28 0.28 0.28 0.28 0.28 0.55 0.28 0.28
Rate of return 2.77% 3.62% 3.92% 3.17% 3.5% 3.84% 1.96% 1.96%
EPS 2 0.27 1.88 0.27 - - 0.29 0.32 0.34
Distribution rate 104% 14.9% 104% - - 190% 87.5% 82.4%
Net sales 1 1,508 2,492 2,703 2,391 2,692 2,465 2,689 2,870
EBITDA 1 689.3 1,364 1,366 1,035 1,270 938 1,062 -
EBIT 1 562.8 1,167 997.3 837.6 1,080 726 834 -
Net income 1 1,017 6,958 1,013 1,237 2,143 1,083 1,181 1,274
Net Debt 1 15,392 14,921 13,489 10,908 11,244 12,725 13,311 -
Reference price 2 10.10 7.74 7.15 8.84 8.00 14.32 14.32 14.32
Nbr of stocks (in thousands) 37,05,882 37,05,882 37,05,882 37,05,882 37,05,882 37,05,882 - -
Announcement Date 28/02/22 30/03/23 26/03/24 17/03/25 24/03/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 26.69x70.14x3.84% 1.41TCr
11.87x1.12x5.23x2.48% 1.68TCr
7.3x14.67x - -.--% 1.42TCr
6.13x9.51x27.74x2.58% 1.19TCr
11.34x0.57x10.78x3.53% 1.13TCr
Average 9.16x 10.51x 28.47x 2.49% 1.37TCr
Weighted average by Cap. 9.30x 10.60x 28.30x 2.44%

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

  1. Stock Market
  2. Stocks
  3. 4280 Stock
  4. Valuation Kingdom Holding Company