|
Market Closed -
Saudi Arabian S.E.
15:20:00 20/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 80.60 SAR | -1.16% |
|
+1.96% | -18.99% |
| 08-04 | Citi Lowers Leejam Sports PT, Keeps Neutral Rating | MT |
| 07-30 | Ubhar Capital Oman Upgrades Leejam Sports to Buy, Cuts PT | MT |
Company Valuation: Leejam Sports Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,710 | 4,400 | 10,655 | 9,697 | 5,197 | 4,259 | - | - |
| Change | - | -22.94% | 142.14% | -8.99% | -46.41% | -18.04% | - | - |
| Enterprise Value (EV) 1 | 6,836 | 5,270 | 11,973 | 11,299 | 7,059 | 6,124 | 6,195 | 6,081 |
| Change | - | -22.91% | 127.18% | -5.64% | -37.52% | -13.24% | 1.15% | -1.83% |
| P/E | 27.7x | 17.1x | 29.9x | 21.2x | 17x | 14.9x | 13.3x | 11.9x |
| PBR | 7.1x | 4.68x | 9.78x | 8.9x | 4.32x | 3.28x | 3.06x | 2.79x |
| PEG | - | 0.7x | 0.8x | 0.7x | -0.5x | -2.24x | 1.1x | 1x |
| Capitalization / Revenue | 6.45x | 4.13x | 8.04x | 6.46x | 3.22x | 2.5x | 2.37x | 2.2x |
| EV / Revenue | 7.72x | 4.94x | 9.04x | 7.53x | 4.37x | 3.6x | 3.44x | 3.14x |
| EV / EBITDA | 14.7x | 9.51x | 19.7x | 15.2x | 9.28x | 8.49x | 7.8x | 7.08x |
| EV / EBIT | 26.5x | 16.6x | 26.6x | 25.3x | 16.7x | 14.8x | 14x | 12.6x |
| EV / FCF | 32.5x | 10.8x | 31.6x | 53.9x | 17.6x | 33.1x | 19x | 14.5x |
| FCF Yield | 3.08% | 9.28% | 3.16% | 1.86% | 5.69% | 3.02% | 5.25% | 6.87% |
| Dividend per Share 2 | 2.1 | 2.653 | 3.67 | 5.24 | 3.53 | 3.395 | 3.866 | 4.39 |
| Rate of return | 1.93% | 3.16% | 1.8% | 2.83% | 3.55% | 4.16% | 4.74% | 5.38% |
| EPS 2 | 3.93 | 4.9 | 6.8 | 8.73 | 5.85 | 5.461 | 6.129 | 6.845 |
| Distribution rate | 53.4% | 54.1% | 54% | 60% | 60.3% | 62.2% | 63.1% | 64.1% |
| Net sales 1 | 885.3 | 1,066 | 1,325 | 1,501 | 1,614 | 1,701 | 1,799 | 1,935 |
| EBITDA 1 | 465.9 | 554 | 608.3 | 741.5 | 760.4 | 721.5 | 794.1 | 858.6 |
| EBIT 1 | 258.3 | 317 | 450 | 447 | 423 | 412.5 | 442.8 | 482.7 |
| Net income 1 | 206 | 257 | 356 | 456 | 305 | 290.8 | 309.6 | 341.4 |
| Net Debt 1 | 1,127 | 870.2 | 1,319 | 1,602 | 1,862 | 1,865 | 1,935 | 1,821 |
| Reference price 2 | 109.00 | 84.00 | 203.40 | 185.40 | 99.50 | 81.55 | 81.55 | 81.55 |
| Nbr of stocks (in thousands) | 52,383 | 52,383 | 52,383 | 52,303 | 52,231 | 52,231 | - | - |
| Announcement Date | 2/10/22 A | 3/5/23 A | 3/19/24 A | 2/10/25 A | 2/18/26 A | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.93x | 3.6x | 8.49x | 4.16% | 1.14B | |
| 15.49x | 4.3x | 11.59x | 1.04% | 122B | |
| 26.1x | 5.36x | 18.89x | -.--% | 37.54B | |
| 15.67x | 2.05x | 8.04x | 0.65% | 35.01B | |
| 40.04x | 6.72x | 20.19x | 0.52% | 33.35B | |
| 24.52x | 1.8x | 7.49x | 0.82% | 24.93B | |
| 40.57x | 5.87x | 25.21x | -.--% | 22.34B | |
| 25.42x | 3.07x | 10.86x | -.--% | 9.07B | |
| 26.95x | 2.74x | 10.17x | 5.89% | 5.38B | |
| Average | 25.52x | 3.94x | 13.44x | 1.45% | 32.33B | |
| Weighted average by Cap. | 22.91x | 4.28x | 13.72x | 0.77% |
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
- 1830 Stock
- Valuation Leejam Sports Company
Select your edition
All financial news and data tailored to specific country editions
