Company Valuation: Savola Group Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 17,039 14,640 19,916 10,991 6,555 7,762 - -
Change - -14.08% 36.03% -44.81% -40.35% 18.41% - -
Enterprise Value (EV) 1 27,952 25,072 30,858 15,083 11,412 13,176 12,282 12,286
Change - -10.3% 23.08% -51.12% -24.34% 15.46% -6.79% 0.03%
P/E 76.1x 19.7x 22.2x 3.46x 7.5x 11.5x 10.4x 9.21x
PBR 2.11x 1.78x 2.37x 2.38x 1.18x 1.34x 1.26x 1.18x
PEG - 0x 1x 0.1x -0.1x -0.5x 1x 0.7x
Capitalization / Revenue 0.69x 0.52x 0.74x 0.46x 0.25x 0.29x 0.27x 0.26x
EV / Revenue 1.13x 0.89x 1.15x 0.63x 0.44x 0.49x 0.43x 0.41x
EV / EBITDA 11.2x 9.43x 9.23x 5.78x 4.89x 5.5x 4.93x 4.65x
EV / EBIT 19.5x 15.7x 13.9x 10.4x 10x 11.7x 9.64x 8.91x
EV / FCF 38.4x 89.2x 37.4x 41.3x 54.3x 39.2x 13.6x 10.7x
FCF Yield 2.6% 1.12% 2.67% 2.42% 1.84% 2.55% 7.36% 9.34%
Dividend per Share 2 0.7559 2.494 - - 1.7 1 1.379 1.614
Rate of return 0.63% 2.4% - - 7.77% 3.86% 5.32% 6.23%
EPS 2 1.587 5.253 6.387 10.61 2.92 2.257 2.497 2.813
Distribution rate 47.6% 47.5% - - 58.2% 44.3% 55.2% 57.4%
Net sales 1 24,660 28,055 26,842 23,987 26,081 26,846 28,265 29,853
EBITDA 1 2,506 2,658 3,343 2,610 2,336 2,395 2,491 2,640
EBIT 1 1,436 1,595 2,221 1,455 1,137 1,131 1,274 1,379
Net income 1 221.9 742.8 899.2 9,974 874.5 768 755.1 853.2
Net Debt 1 10,914 10,432 10,942 4,093 4,856 5,414 4,519 4,524
Reference price 2 120.75 103.74 141.53 36.70 21.89 25.92 25.92 25.92
Nbr of stocks (in thousands) 141,109 141,122 140,714 299,474 299,474 299,474 - -
Announcement Date 2/2/22 A 3/30/23 A 2/8/24 A 3/12/25 A 3/7/26 A - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.65x0.48x5.54x4.71% 2.07B
21.1x2.9x14.43x3.86% 259B
19.95x2.5x14.92x3.29% 79.91B
18.31x1.87x10.59x3.45% 50.74B
14.18x0.53x9.56x2.7% 36.91B
22.08x3.34x13.48x3.17% 36.64B
36.68x3.07x18.26x0.97% 31.45B
71.4x10.96x45.44x1.07% 31.2B
102.04x1.91x9.5x6.33% 30.03B
Average 35.27x 3.06x 15.75x 3.28% 61.95B
Weighted average by Cap. 28.30x 3.02x 15.42x 3.44%

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. Stocks
  3. 2050 Stock
  4. Valuation Savola Group Company