Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. 15:20:00 27/08/2026 +03			5-day change	1st Jan Change
49.90 ^SAR	+1.67%		+3.44%	+15.35%

08-28	AlphaMena Downgrades Almarai to Reduce Rating, Trims PT	MT
08-21	Sadif Investment Analytics Upgrades Almarai to Hold, Raises PT	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	49,900	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	15.35%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	63,124	63,133	61,807
Change	-	8.75%	4.23%	2.52%	-17.17%	13.17%	0.01%	-2.1%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	19.8x	17.9x	16x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.32x	2.17x	2.03x
PEG	-	2.8x	1.7x	2x	2.36x	13.42x	1.7x	1.4x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	2.1x	1.98x	1.87x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.65x	2.5x	2.32x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	12.2x	11.4x	10.4x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	19.6x	18x	16.4x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	68.9x	34.2x	22.7x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	1.45%	2.92%	4.4%
Dividend per Share ²	1	1	1	1	1.15	1.163	1.215	1.315
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.33%	2.44%	2.63%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.517	2.786	3.11
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	46.2%	43.6%	42.3%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,777	25,239	26,646
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,166	5,557	5,961
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,215	3,503	3,777
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,522	2,775	3,071
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,224	13,233	11,907
Reference price ²	48.75	53.50	55.80	57.20	43.26	49.90	49.90	49.90
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	19.83x	2.65x	12.22x	2.33%	13.29B
NESTLÉ S.A.	20.42x	2.82x	14.07x	3.99%	250B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.59B
DANONE	17.11x	1.78x	10.06x	3.65%	48.08B
ARCHER-DANIELS-MIDLAND COMPANY	15.1x	0.54x	9.86x	2.56%	39.3B
THE HERSHEY COMPANY	21.68x	3.28x	13.32x	3.23%	35.98B
AJINOMOTO CO., INC.	37.27x	3.22x	18.55x	0.98%	32.41B
KRAFT HEINZ	-109.41x	1.93x	9.58x	6.23%	30.48B
NESTLÉ INDIA LIMITED	67.44x	10.35x	42.93x	1.13%	29.37B
GENERAL MILLS, INC.	13.56x	1.96x	11.32x	5.91%	22.21B
Average	12.28x	3.10x	15.68x	3.33%	58.1B
Weighted average by Cap.	16.02x	2.88x	14.84x	3.57%