|
Market Closed -
Saudi Arabian S.E.
16:36:29 14/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 43.00 SAR | -1.56% |
|
-5.04% | -0.60% |
| 08-28 | AlphaMena Downgrades Almarai to Reduce Rating, Trims PT | MT |
| 08-21 | Sadif Investment Analytics Upgrades Almarai to Hold, Raises PT | MT |
Company Valuation: Almarai Company
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 | 43,260 | - | - |
| Change | - | 9.74% | 4.3% | 2.51% | -24.37% | 0% | - | - |
| Enterprise Value (EV) 1 | 57,953 | 63,021 | 65,687 | 67,340 | 55,776 | 56,830 | 56,959 | 56,255 |
| Change | - | 8.75% | 4.23% | 2.52% | -17.17% | 1.89% | 0.23% | -1.24% |
| P/E | 30.7x | 30.4x | 27.2x | 24.8x | 17.4x | 17.3x | 15.8x | 14.3x |
| PBR | 3.02x | 3.21x | 3.14x | 3.04x | 2.11x | 1.97x | 1.86x | 1.78x |
| PEG | - | 2.8x | 1.7x | 2x | 2.36x | 56.75x | 1.62x | 1.4x |
| Capitalization / Revenue | 3.08x | 2.86x | 2.85x | 2.73x | 1.96x | 1.79x | 1.69x | 1.59x |
| EV / Revenue | 3.66x | 3.37x | 3.36x | 3.21x | 2.53x | 2.35x | 2.23x | 2.07x |
| EV / EBITDA | 15.3x | 14.8x | 14.5x | 13.8x | 9.96x | 10.9x | 9.98x | 9.14x |
| EV / EBIT | 27.4x | 25.7x | 23.5x | 21.3x | 18x | 17.8x | 16.3x | 15x |
| EV / FCF | 15.1x | 24.9x | 33.2x | 56.4x | -111x | 47.1x | 30.2x | 19x |
| FCF Yield | 6.6% | 4.01% | 3.01% | 1.77% | -0.9% | 2.12% | 3.31% | 5.26% |
| Dividend per Share 2 | 1 | 1 | 1 | 1 | 1.15 | 1.167 | 1.245 | 1.385 |
| Rate of return | 2.05% | 1.87% | 1.79% | 1.75% | 2.66% | 2.71% | 2.9% | 3.22% |
| EPS 2 | 1.59 | 1.76 | 2.05 | 2.31 | 2.48 | 2.488 | 2.73 | 3.01 |
| Distribution rate | 62.9% | 56.8% | 48.8% | 43.3% | 46.4% | 46.9% | 45.6% | 46% |
| Net sales 1 | 15,850 | 18,722 | 19,576 | 20,980 | 22,065 | 24,153 | 25,558 | 27,170 |
| EBITDA 1 | 3,787 | 4,256 | 4,541 | 4,890 | 5,600 | 5,197 | 5,706 | 6,158 |
| EBIT 1 | 2,112 | 2,456 | 2,792 | 3,162 | 3,096 | 3,197 | 3,494 | 3,750 |
| Net income 1 | 1,564 | 1,760 | 2,049 | 2,313 | 2,456 | 2,445 | 2,735 | 3,009 |
| Net Debt 1 | 9,203 | 9,521 | 9,887 | 10,140 | 12,516 | 13,570 | 13,699 | 12,995 |
| Reference price 2 | 48.75 | 53.50 | 55.80 | 57.20 | 43.26 | 43.00 | 43.00 | 43.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.56x | 2.37x | 11.02x | 2.67% | 11.63B | |
| 20.33x | 2.77x | 13.84x | 4.06% | 239B | |
| 19.13x | 2.47x | 14.73x | 3.35% | 78.49B | |
| 15.9x | 1.65x | 9.38x | 3.99% | 42.3B | |
| 15.41x | 0.55x | 9.84x | 2.51% | 40.1B | |
| 19.73x | 3.02x | 12.27x | 3.54% | 32.76B | |
| 36.22x | 3.13x | 18.22x | 1.02% | 31.88B | |
| 25.5x | 5.29x | 16.85x | 3.29% | 28.98B | |
| 61.67x | 9.46x | 39.25x | 1.24% | 27.04B | |
| -7.9x | 1.77x | 8.83x | 7.15% | 26.6B | |
| Average | 22.35x | 3.25x | 15.42x | 3.28% | 55.86B | |
| Weighted average by Cap. | 21.21x | 2.92x | 14.59x | 3.58% |
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
- Stock Market
- Stocks
- 2280 Stock
- Valuation Almarai Company
Select your edition
All financial news and data tailored to specific country editions
