Stock 4001 ABDULLAH AL-OTHAIM MARKETS COMPANY
Add to a list
To use this feature you must be a member
Log inSign up

Financials Abdullah Al-Othaim Markets Company

Equities

4001

SA1230K1UGH7

Food Retail & Distribution

End-of-day quote Saudi Arabian S.E.
Other stock markets
 06:00:00 2024-04-27 pm EDT 		5-day change 1st Jan Change
12.2 SAR -0.97% Intraday chart for Abdullah Al-Othaim Markets Company -0.81% -7.58%
Mar. 31 Abdullah Al-Othaim Market Logs Lower FY23 Profit; Revenue Rises MT
Feb. 15 Abdullah Al-Othaim Markets Company Reports Earnings Results for the Fourth Quarter Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,335 11,052 9,738 9,360 11,880 10,980 - -
Enterprise Value (EV) 1 8,426 12,162 11,084 10,398 13,743 12,883 12,879 13,778
P/E ratio 21.3 x 24.5 x 31.9 x 8.67 x 24.4 x 22.8 x 20.7 x 16.9 x
Yield 1.84% 4.89% 3.7% 11.8% 4.55% 4.74% 4.1% 4.98%
Capitalization / Revenue 0.9 x 1.25 x 1.16 x 0.98 x 1.16 x 0.98 x 0.9 x 0.8 x
EV / Revenue 1.03 x 1.38 x 1.32 x 1.09 x 1.35 x 1.15 x 1.05 x 1 x
EV / EBITDA 11.8 x 14.3 x 16.3 x 13.8 x 16 x 13.5 x 12.1 x 11.8 x
EV / FCF 16.4 x 16.2 x 17 x 16.1 x 41.4 x 16.7 x 13.5 x 13.6 x
FCF Yield 6.11% 6.15% 5.88% 6.2% 2.42% 6% 7.39% 7.36%
Price to Book 4.94 x 7.25 x 7.09 x 6.65 x 8.77 x 7.97 x 7.59 x 6.67 x
Nbr of stocks (in thousands) 900,000 900,000 900,000 900,000 900,000 900,000 - -
Reference price 2 8.150 12.28 10.82 10.40 13.20 12.20 12.20 12.20
Announcement Date 2/10/20 2/18/21 2/15/22 2/9/23 2/15/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,166 8,811 8,403 9,566 10,204 11,172 12,247 13,711
EBITDA 1 711.8 851.1 681.6 754.4 858 953.3 1,065 1,163
EBIT 1 395.7 518.8 344 392.7 460.9 509.7 597.8 737.6
Operating Margin 4.85% 5.89% 4.09% 4.1% 4.52% 4.56% 4.88% 5.38%
Earnings before Tax (EBT) 1 366.3 468.6 319.5 1,113 511.9 485 562.8 665
Net income 1 344.7 451 305.1 1,082 494 491.4 552.7 647.5
Net margin 4.22% 5.12% 3.63% 11.31% 4.84% 4.4% 4.51% 4.72%
EPS 2 0.3830 0.5010 0.3390 1.199 0.5400 0.5352 0.5882 0.7200
Free Cash Flow 1 514.9 748.4 651.5 644.2 332.2 773 952.3 1,014
FCF margin 6.31% 8.49% 7.75% 6.73% 3.26% 6.92% 7.78% 7.4%
FCF Conversion (EBITDA) 72.33% 87.94% 95.59% 85.39% 38.72% 81.09% 89.44% 87.15%
FCF Conversion (Net income) 149.38% 165.96% 213.54% 59.54% 67.25% 157.32% 172.31% 156.6%
Dividend per Share 2 0.1500 0.6000 0.4000 1.225 0.6000 0.5788 0.5001 0.6070
Announcement Date 2/10/20 2/18/21 2/15/22 2/9/23 2/15/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 1,997 2,138 2,462 2,255 2,348 2,492 2,781 2,420 2,439 2,563 3,011 2,606 2,627 2,761
EBITDA - - - - - - - - - 288.8 - - - -
EBIT 1 56.25 166.1 90.25 57.38 50.8 194.3 122.7 64.84 86.68 186.7 137.3 80.86 104.5 158.2
Operating Margin 2.82% 7.77% 3.67% 2.55% 2.16% 7.8% 4.41% 2.68% 3.55% 7.28% 4.56% 3.1% 3.98% 5.73%
Earnings before Tax (EBT) - - - - - - - - - - - - - -
Net income 1 - 154.6 91.31 - 744.6 199 120 139.4 62.38 - 113 - - -
Net margin - 7.23% 3.71% - 31.71% 7.98% 4.31% 5.76% 2.56% - 3.75% - - -
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/10/21 2/15/22 5/11/22 8/18/22 11/15/22 2/9/23 5/17/23 8/20/23 11/6/23 2/15/24 - - - -
1SAR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,091 1,110 1,346 1,038 1,863 1,903 1,899 2,798
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.532 x 1.304 x 1.974 x 1.376 x 2.171 x 1.996 x 1.784 x 2.405 x
Free Cash Flow 1 515 748 652 644 332 773 952 1,014
ROE (net income / shareholders' equity) 21.9% 29.9% 21.1% 27.4% 35.8% 33% 37.7% 47.6%
ROA (Net income/ Total Assets) 8.17% 9.27% 6.06% 7.04% 8.41% 7.5% 8.03% 8.2%
Assets 1 4,219 4,866 5,034 15,369 5,875 6,551 6,880 7,896
Book Value Per Share 2 1.650 1.690 1.530 1.560 1.510 1.530 1.610 1.830
Cash Flow per Share 2 0.7800 0.9900 0.9300 1.140 0.8000 1.050 0.9800 -
Capex 1 185 139 183 379 385 337 346 428
Capex / Sales 2.26% 1.58% 2.18% 3.96% 3.77% 3.02% 2.83% 3.12%
Announcement Date 2/10/20 2/18/21 2/15/22 2/9/23 2/15/24 - - -
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Abdullah Al-Othaim Markets Company

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
12
Last Close Price
12.2 SAR
Average target price
13.75 SAR
Spread / Average Target
+12.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Food Retail & Distribution

1st Jan change Capi.
ABDULLAH AL-OTHAIM MARKETS COMPANY Stock Abdullah Al-Othaim Markets Company
-7.58% 2.93B
WALMART INC. Stock Walmart Inc.
+14.48% 485B
KROGER CO. (THE) Stock Kroger Co. (The)
+21.40% 40.05B
SYSCO CORPORATION Stock Sysco Corporation
+5.39% 38.37B
LOBLAW COMPANIES LIMITED Stock Loblaw Companies Limited
+18.78% 34B
AHOLD DELHAIZE N.V. Stock Ahold Delhaize N.V.
+7.63% 28.47B
WOOLWORTHS GROUP LIMITED Stock Woolworths Group Limited
-14.33% 25.16B
TESCO PLC Stock Tesco PLC
-0.55% 25.08B
GEORGE WESTON LIMITED Stock George Weston Limited
+11.96% 17.99B
AEON CO., LTD. Stock Aeon Co., Ltd.
+4.35% 17.88B
Other Food Retail & Distribution
  1. Stock Market
  2. Equities
  3. 4001 Stock
  4. Financials Abdullah Al-Othaim Markets Company