Company Valuation: Saudi Steel Pipes Company

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 904.7 1,835 3,290 2,027 2,027 -
Change - 102.79% 79.34% -38.4% 0% -
Enterprise Value (EV) 1 904.7 2,164 3,663 2,174 2,134 2,027
Change - 139.22% 69.26% -40.66% -1.84% -5.01%
P/E ratio - - 18.4x 12.3x 11.7x 10.9x
PBR - - - 1.55x 1.36x 1.21x
PEG - - - -1.49x 2x 1.56x
Capitalization / Revenue 1.21x 1.37x 2.02x 1.47x 1.3x 1.22x
EV / Revenue 1.21x 1.62x 2.25x 1.58x 1.36x 1.22x
EV / EBITDA 8.15x 8.04x 9.49x 6.71x 5.88x 5.13x
EV / EBIT 13x 9.61x 11.9x 9.17x 7.65x 6.39x
EV / FCF - 7.04x -749x 8.11x 23.6x -
FCF Yield - 14.2% -0.13% 12.3% 4.23% -
Dividend per Share 2 - - - 1 1.5 1.875
Rate of return - - - 2.49% 3.74% 4.68%
EPS 2 - - 3.542 3.25 3.44 3.68
Distribution rate - - - 30.8% 43.6% 51%
Net sales 1 747.6 1,335 1,630 1,378 1,564 1,663
EBITDA 1 111 269.2 386 324 363 395
EBIT 1 69.51 225.2 307 237 279 317
Net income 1 - 217.3 180.6 164 174 -
Net Debt 1 - 329.6 373 147 107 -
Reference price 2 17.90 36.30 65.10 40.10 40.10 40.10
Nbr of stocks (in thousands) 50,542 50,542 50,542 50,542 50,542 -
Announcement Date 2/26/23 A 3/4/24 A 2/20/25 A - - -
1SAR in Million2SAR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.2x1.56x6.64x2.52% 534M
33.82x2.04x12.57x0.43% 33.26B
14.66x0.55x5.24x3.83% 21.69B
31.49x2.57x14.3x0.2% 13.34B
14.01x - - 4.04% 11.31B
-65.32x1.59x17.35x0.54% 10.15B
64.35x5.24x29.57x0.49% 9.18B
16.06x0.79x6.88x2.06% 9.03B
19.12x0.53x5.46x6.23% 8.57B
Average 15.60x 1.86x 12.25x 2.26% 13.01B
Weighted average by Cap. 19.35x 1.80x 12.13x 1.96%

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

  1. Stock Market
  2. Equities
  3. 1320 Stock
  4. Valuation Saudi Steel Pipes Company