Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. Other stock markets 15:20:00 14/07/2026 +03			5-day change	1st Jan Change
46.58 ^SAR	+0.17%		-0.85%	+7.67%

07-14	Citi Trims Almarai's PT, Affirms Buy Rating	MT
07-10	AlphaMena Lifts Almarai's PT, Maintains Add Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,750	53,500	55,800	57,200	43,260	46,580	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	7.67%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	60,101	59,698	58,371
Change	-	8.75%	4.23%	2.52%	-17.17%	7.75%	-0.67%	-2.22%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	18.8x	16.8x	15x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.17x	2.03x	1.9x
PEG	-	2.8x	1.7x	2x	2.36x	225.24x	1.4x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	1.97x	1.85x	1.75x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.54x	2.37x	2.2x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.9x	10.8x	9.87x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.9x	17.1x	15.6x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	61.5x	32.2x	20.2x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	1.63%	3.1%	4.96%
Dividend per Share ²	1	1	1	1	1.15	1.164	1.215	1.315
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.5%	2.61%	2.82%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.482	2.772	3.097
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	46.9%	43.8%	42.4%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,683	25,180	26,582
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,044	5,522	5,916
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,177	3,483	3,753
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,493	2,761	3,057
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,521	13,118	11,791
Reference price ²	48.75	53.50	55.80	57.20	43.26	46.58	46.58	46.58
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	-	-
Announcement Date	1/23/22 A	1/23/23 A	1/21/24 A	1/20/25 A	1/18/26 A	-	-	-

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.($)
ALMARAI COMPANY	18.82x	2.54x	12.27x	2.5%	12.4B
NESTLÉ S.A.	20.88x	3x	14.72x	3.74%	267B
MONDELEZ INTERNATIONAL, INC.	20.91x	2.44x	14.37x	3.47%	75.48B
DANONE	19.03x	1.94x	10.92x	3.23%	52.54B
ARCHER-DANIELS-MIDLAND COMPANY	18.27x	0.54x	10.48x	2.5%	39.66B
THE HERSHEY COMPANY	21.95x	3.25x	13.23x	3.3%	34.78B
AJINOMOTO CO., INC.	39.67x	3.33x	19.7x	0.9%	33.34B
KRAFT HEINZ	12.03x	1.94x	9.53x	6.36%	29.74B
NESTLÉ INDIA LIMITED	69.67x	10.4x	44.15x	1.09%	28.62B
BUNGE GLOBAL SA	13.49x	0.4x	9.21x	2.47%	22.63B
Average	25.47x	2.98x	15.86x	2.96%	59.62B
Weighted average by Cap.	23.23x	2.90x	15.15x	3.32%