Company Valuation: Al-Babtain Power and Telecommunications Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 1,343 893.6 1,759 2,494 4,115 4,227 - -
Change - -33.46% 96.8% 41.82% 65% 2.72% - -
Enterprise Value (EV) 1 1,343 2,297 2,850 3,320 4,752 4,877 4,619 4,227
Change - 71.05% 24.09% 16.49% 43.11% 2.63% -5.29% -8.49%
P/E ratio 26.2x 14.8x 12.4x 9.38x 9.09x 11.7x 8.54x 7.25x
PBR - - - - - - - -
PEG - 0.8x 0x 0.1x 0.1x -0.6x 0.2x 0.4x
Capitalization / Revenue - 0.41x 0.71x 0.89x 1.44x 1.63x 1.49x 1.39x
EV / Revenue - 1.04x 1.14x 1.18x 1.66x 1.88x 1.63x 1.39x
EV / EBITDA - 11.7x 8.42x 8.39x 7.83x 9.79x 7.25x -
EV / EBIT - 14.2x 9.28x 9.1x 8.22x 11x 7.95x -
EV / FCF - -9.22x 23.2x 7.06x 9.26x 15.9x 11x -
FCF Yield - -10.8% 4.31% 14.2% 10.8% 6.27% 9.05% -
Dividend per Share 2 - - 1 1.5 3 2.5 2.5 3
Rate of return - - 3.64% 3.85% 4.66% 3.78% 3.78% 4.54%
EPS 2 0.8 0.9467 2.21 4.16 7.08 5.66 7.74 9.12
Distribution rate - - 45.2% 36.1% 42.4% 44.2% 32.3% 32.9%
Net sales 1 - 2,206 2,490 2,812 2,857 2,588 2,832 3,051
EBITDA 1 - 195.7 338.5 395.6 607 498 637 -
EBIT 1 - 162 307 365 578 445 581 -
Net income 1 51.03 60.44 141.5 265.7 453 362 495 583
Net Debt 1 - 1,403 1,092 826.5 637 650 392 -
Reference price 2 21.00 13.97 27.50 39.00 64.35 66.10 66.10 66.10
Nbr of stocks (in thousands) 63,947 63,947 63,947 63,947 63,947 63,947 - -
Announcement Date 4/5/22 A 4/10/23 A 4/14/24 A 3/23/25 A 3/10/26 A - - -
1SAR in Million2SAR
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.48x1.86x9.65x3.85% 1.11B
56.17x1.8x20.92x-.--% 30.03B
39.33x1.62x20.69x - 6.86B
28.13x1.04x8.86x - 4.33B
25.11x - - - 545M
7.24x - - - 294M
Average 27.91x 1.58x 15.03x 1.92% 7.19B
Weighted average by Cap. 48.81x 1.70x 19.35x 0.14%

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. Equities
  3. 2320 Stock
  4. Valuation Al-Babtain Power and Telecommunications Company