Company Valuation: Widam Food Company Q.P.S.C.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 1,138 646.9 365.8 424.8 422.8 268.7
Change - -43.15% -43.46% 16.14% -0.47% -36.44%
Enterprise Value (EV) 1 1,050 618.4 526.8 575.3 603 388.8
Change - -41.13% -14.81% 9.21% 4.82% -35.52%
P/E ratio 22.7x -9.77x -5.94x -12.7x -7.52x -2.15x
PBR 3.07x 2.34x 1.88x 2.78x 4.27x -14.2x
PEG - 0x 0.86x 0.3x -0.1x -0x
Capitalization / Revenue 1.68x 1.64x 0.76x 0.8x 0.78x 0.87x
EV / Revenue 1.55x 1.56x 1.09x 1.09x 1.11x 1.26x
EV / EBITDA 14x -10.1x -11.2x -96.5x -16.6x -3.79x
EV / EBIT 14.8x -9.33x -9.93x -46.4x -13.8x -3.57x
EV / FCF 11.5x -40.8x -3.82x 66.3x -42.3x 6.68x
FCF Yield 8.72% -2.45% -26.2% 1.51% -2.36% 15%
Dividend per Share 2 0.1 - - - - -
Rate of return 1.58% - - - - -
EPS 2 0.2783 -0.3679 -0.3423 -0.1864 -0.3122 -0.6954
Distribution rate 35.9% - - - - -
Net sales 1 676.7 395.4 483.8 528.6 543.8 308
EBITDA 1 74.99 -61.35 -47.12 -5.964 -36.25 -102.6
EBIT 1 71.06 -66.31 -53.03 -12.4 -43.74 -108.8
Net income 1 50.1 -66.21 -61.61 -33.56 -56.2 -125.2
Net Debt 1 -87.6 -28.56 161 150.5 180.2 120.1
Reference price 2 6.322 3.594 2.032 2.360 2.349 1.493
Nbr of stocks (in thousands) 1,80,000 1,80,000 1,80,000 1,80,000 1,80,000 1,80,000
Announcement Date 03/03/21 25/02/22 01/03/23 27/03/24 26/02/25 29/03/26
1QAR in Million2QAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.86Cr
19.27x2.82x13.83x4.05% 26TCr
21.81x2.48x14.59x3.36% 7.9TCr
16.66x1.71x9.66x3.73% 4.73TCr
23.24x3.42x13.9x3.1% 3.77TCr
17.08x0.53x10.17x2.67% 3.74TCr
37.54x3.26x18.17x0.95% 3.07TCr
86.61x12.6x56.24x0.94% 3.03TCr
11.41x1.88x9.23x6.7% 2.84TCr
Average 29.20x 3.59x 18.22x 3.19% 6.08TCr
Weighted average by Cap. 23.88x 3.07x 15.69x 3.55%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. WDAM Stock
  4. Valuation Widam Food Company Q.P.S.C.