Company Valuation: Alandalus Property Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,483 1,680 1,447 1,863 2,251 1,689
Change - 13.31% -13.89% 28.77% 20.84% -24.96%
Enterprise Value (EV) 1 1,949 2,128 1,936 2,605 3,191 2,563
Change - 9.21% -9.04% 34.59% 22.48% -19.68%
P/E 103x 24.7x 21.7x 51.2x -71.2x -92.4x
PBR 1.41x 1.58x 1.34x 1.74x 2.21x 1.78x
PEG - 0x -12.28x -1.1x 0x 2.2x
Capitalization / Revenue 7.64x 6.95x 5.98x 7.79x 11.1x 7.49x
EV / Revenue 10x 8.81x 8x 10.9x 15.8x 11.4x
EV / EBITDA 18.3x 14.1x 12.7x 19.9x 39x 28.7x
EV / EBIT 24.4x 17.3x 15.4x 25.3x 66.1x 46.7x
EV / FCF 23.3x 15.8x 27.5x 30.6x 137x 39.7x
FCF Yield 4.29% 6.33% 3.64% 3.26% 0.73% 2.52%
Dividend per Share 2 0.375 0.5 0.5 0.5 0.25 -
Rate of return 2.36% 2.78% 3.23% 2.51% 1.04% -
EPS 2 0.1537 0.7283 0.7154 0.3902 -0.3386 -0.1958
Distribution rate 244% 68.7% 69.9% 128% -73.8% -
Net sales 1 194 241.6 241.9 239.2 202 225.6
EBITDA 1 106.5 151.1 152.4 131.1 81.93 89.16
EBIT 1 79.8 123.2 125.4 103 48.28 54.93
Net income 1 14.34 67.98 66.77 36.42 -31.6 -18.27
Net Debt 1 465.9 447.9 489 742.3 939.8 873.8
Reference price 2 15.88 18.00 15.50 19.96 24.12 18.10
Nbr of stocks (in thousands) 93,333 93,333 93,333 93,333 93,333 93,333
Announcement Date 3/4/21 A 3/13/22 A 3/14/23 A 3/10/24 A 3/23/25 A 3/12/26 A
1SAR in Million2SAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 365M
15.6x4.95x13.31x3.25% 44.42B
8.98x1.53x8x3.95% 31.07B
17.9x3.99x16.28x1.37% 27.43B
5.51x0.67x1.4x9.07% 26.52B
13.45x3.03x14.61x2.62% 24.57B
8.09x0.9x3.26x2.76% 20.68B
10.83x2.09x9.79x4.1% 20.51B
10.69x1.68x14.58x3.53% 19.49B
13.12x6.49x17.34x1.62% 19.08B
Average 11.57x 2.81x 10.95x 3.59% 23.41B
Weighted average by Cap. 11.92x 2.94x 10.97x 3.64%

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. 4320 Stock
  4. Valuation Alandalus Property Company