Valuation Tabuk Agricultural Development Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 05:50:01 14/01/2026 pm IST			5-day change	1st Jan Change
7.960 ^SAR	+0.25%		+9.04%	+4.33%

08/01	Tadco Expects Higher Costs from Saudi Aramco's Adjusted Diesel Prices	MT
31/12	Sadif Keeps Tabuk Agricultural Development at Strong Sell, Slashes PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	418.5	783.3	1,171	595.5	676.2	591.6
Change	-	87.17%	49.54%	-49.16%	13.55%	-12.51%
Enterprise Value (EV) ¹	421	845.3	1,150	624.2	696.5	657.4
Change	-	100.79%	36.11%	-45.75%	11.58%	-5.61%
P/E ratio	-2.33x	-17.4x	-14.5x	-11.3x	8.37x	-4.1x
PBR	1.49x	3.46x	3.93x	2.43x	2.06x	3.3x
PEG	-	0.2x	-1.3x	0.3x	-0x	0x
Capitalization / Revenue	4.97x	4.94x	9.81x	4.43x	6.41x	12.5x
EV / Revenue	5x	5.33x	9.63x	4.65x	6.6x	13.9x
EV / EBITDA	-6.17x	-109x	-40.8x	-41.1x	-21.7x	-16.3x
EV / EBIT	-4.36x	-22.7x	-20.8x	-16.2x	-12.7x	-10.9x
EV / FCF	12.3x	233x	-18.2x	-29.4x	28.7x	-18.4x
FCF Yield	8.15%	0.43%	-5.51%	-3.4%	3.49%	-5.44%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-7.436	-1.863	-2.068	-1.343	2.062	-3.681
Distribution rate	-	-	-	-	-	-
Net sales ¹	84.12	158.5	119.4	134.4	105.5	47.35
EBITDA ¹	-68.28	-7.739	-28.2	-15.19	-32.14	-40.35
EBIT ¹	-96.49	-37.19	-55.32	-38.63	-54.79	-60.49
Net income ¹	-179.8	-53.19	-70.55	-52.63	80.79	-144.2
Net Debt ¹	2.478	61.95	-20.9	28.67	20.26	65.83
Reference price ²	17.309	32.400	29.900	15.200	17.260	15.100
Nbr of stocks (in thousands)	24,179	24,177	39,177	39,177	39,177	39,177
Announcement Date	30/03/20	05/04/21	05/04/22	06/04/23	14/04/24	10/04/25

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TABUK AGRICULTURAL DEVELOPMENT COMPANY	-	-	-	-	8.29Cr
WENS FOODSTUFF GROUP CO., LTD.	15.73x	1.21x	10.28x	1.86%	1.6TCr
CHAROEN POKPHAND FOODS	6.05x	1.1x	7.43x	7.49%	549.91Cr
QL RESOURCES	30.26x	1.94x	14.76x	1.33%	347.33Cr
KWS SAAT SE & CO. KGAA	12.18x	1.36x	6.26x	2%	275.98Cr
PT JAPFA COMFEED INDONESIA TBK	9.49x	0.65x	6.16x	4.9%	188.99Cr
FRESH DEL MONTE PRODUCE INC.	24.39x	-	-	-	174.76Cr
STAR LAKE BIOSCIENCE CO., INC.ZHAOQING GUANGDONG	8.95x	-	-	8.41%	172.67Cr
Average	15.29x	1.25x	8.98x	4.33%	415.16Cr
Weighted average by Cap.	15.10x	1.25x	9.64x	3.34%