Company Valuation: Construction Materials Industries SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2.55 2.975 4.625 2.938 2.812 4.625
Change - 16.67% 55.46% -36.49% -4.26% 64.44%
Enterprise Value (EV) 1 2.732 2.499 4.145 2.915 4.017 6.253
Change - -8.54% 65.89% -29.69% 37.81% 55.67%
P/E 11.5x 5.94x 26.3x -20.2x 179x 536x
PBR 0.42x 0.45x 0.68x 0.45x 0.43x 0.71x
PEG - 0x -0.5x 0x -2x -11.8x
Capitalization / Revenue 0.69x 0.74x 1.53x 1.2x 0.99x 1.37x
EV / Revenue 0.74x 0.62x 1.37x 1.19x 1.41x 1.85x
EV / EBITDA 4.28x 2.77x 8.38x 52.9x 17x 15.6x
EV / EBIT 10.6x 4.38x 25.3x -14.1x -292x 67.3x
EV / FCF 6.22x 3.86x 90.4x -13.3x -3.32x -15.3x
FCF Yield 16.1% 25.9% 1.11% -7.52% -30.1% -6.55%
Dividend per Share 2 - - 0.0025 - - -
Rate of return - - 3.38% - - -
EPS 2 0.002607 0.005891 0.002816 -0.002331 0.000252 0.000138
Distribution rate - - 88.8% - - -
Net sales 1 3.708 4.042 3.017 2.456 2.849 3.385
EBITDA 1 0.6377 0.9036 0.4944 0.0551 0.2369 0.3995
EBIT 1 0.2584 0.5711 0.1637 -0.2071 -0.0138 0.0929
Net income 1 0.2217 0.5008 0.176 -0.1457 0.0158 0.008647
Net Debt 1 0.1822 -0.4762 -0.4798 -0.0229 1.204 1.628
Reference price 2 0.0300 0.0350 0.0740 0.0470 0.0450 0.0740
Nbr of stocks (in thousands) 85,000 85,000 62,500 62,500 62,500 62,500
Announcement Date 2/18/21 A 2/25/22 A 2/27/23 A 2/25/24 A 2/20/25 A 2/22/26 A
1OMR in Million2OMR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.18M
12.65x1.04x5.2x6.22% 89.76M
Average 12.65x 1.04x 5.20x 6.22% 50.97M
Weighted average by Cap. 12.65x 1.04x 5.20x 6.22%

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. CMII Stock
  4. Valuation Construction Materials Industries SAOG