Company Valuation: Perfect Presentation for Commercial Services Company

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 2,628 3,681 4,212 2,534
Change - 40.07% 14.43% -39.83%
Enterprise Value (EV) 1 2,720 3,968 4,554 3,209
Change - 45.86% 14.76% -29.54%
P/E Ratio 20x 28.5x 25.8x 17.2x
PBR 10.4x 9.64x 7.73x 3.77x
PEG -0.3x -17.33x 1x -1x
Capitalization / Revenue 2.83x 3.26x 3.93x 2.05x
EV / Revenue 2.93x 3.51x 4.25x 2.59x
EV / EBITDA 19.2x 22.4x 24.6x 16.5x
EV / EBIT 19.8x 23x 25.3x 16.9x
EV / FCF -33.7x -17.6x -33.9x -8.24x
FCF Yield -2.96% -5.67% -2.95% -12.1%
Dividend per Share 2 0.035 - - -
Rate of return 0.4% - - -
EPS 2 0.4382 0.431 0.5445 0.4473
Distribution rate 7.99% - - -
Net sales 1 927.2 1,130 1,071 1,237
EBITDA 1 141.7 176.8 185.1 195
EBIT 1 137.6 172.7 179.8 189.4
Net income 1 131.5 129.3 163.3 134.2
Net Debt 1 92.35 287 341.6 674.2
Reference price 2 8.760 12.270 14.040 7.680
Nbr of stocks (in thousands) 3,00,000 3,00,000 3,00,000 3,30,000
Announcement Date 26/03/23 04/04/24 27/03/25 07/04/26
1SAR in Million2SAR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 58Cr
26.53x4.25x14.84x2.48% 26TCr
12.67x1.35x7.09x3.82% 10TCr
-84.02x13.24x76.81x-.--% 8.31TCr
13.83x2.52x9.3x6.03% 8.18TCr
20.03x5.22x12.9x2.84% 6.01TCr
14.87x2.18x9.15x5.21% 4.87TCr
13.33x1.53x10.48x1.21% 3.64TCr
21.5x1.46x10.38x0.81% 3.31TCr
15.42x1.95x9.21x5.6% 3.22TCr
Average 6.02x 3.75x 17.80x 3.11% 7.37TCr
Weighted average by Cap. 7.99x 4.24x 18.93x 2.99%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7204 Stock
  4. Valuation Perfect Presentation for Commercial Services Company
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!