Valuation Al Rajhi Banking and Investment Corporation

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 07:20:00 2025-02-13 am EST			5-day change	1st Jan Change
99.50 ^SAR	-0.10%		-0.40%	+5.18%

Feb. 13	Saudi's MCDC to Distribute Proceeds from Fractional Shares Sale	MT
Feb. 13	Tadawul Shares End Week Muted as US Inflation Rises	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	184,000	354,500	300,800	346,000	378,400	398,000	-	-
Change	-	92.66%	-15.15%	15.03%	9.36%	5.18%	-	-
Enterprise Value (EV)	184,000	354,500	300,800	346,000	378,400	398,000	398,000	398,000
Change	-	92.66%	-15.15%	15.03%	9.36%	5.18%	0%	0%
P/E ratio	17.4x	24x	17.7x	21.9x	20.3x	18.6x	16.2x	14.5x
PBR	3.17x	5.27x	3x	3.24x	-	3.64x	3.33x	2.88x
PEG	-	0.6x	1.2x	-3.2x	1.1x	1.3x	1.1x	1.3x
Capitalization / Revenue	8.88x	13.8x	10.5x	12.6x	11.8x	10.9x	9.78x	8.8x
EV / Revenue	0x	0x	0x	0x	0x	10.9x	9.78x	8.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	14.3x	12.8x	11.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.625	0.625	1.25	1.15	-	3.07	3.53	3.685
Rate of return	1.36%	0.71%	1.66%	1.33%	-	3.09%	3.55%	3.7%
EPS ²	2.65	3.688	4.24	3.95	4.67	5.354	6.138	6.845
Distribution rate	23.6%	16.9%	29.5%	29.1%	-	57.3%	57.5%	53.8%
Net sales ¹	20,721	25,716	28,575	27,531	32,055	36,436	40,713	45,252
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	13,979	18,790	21,124	20,033	24,085	27,853	31,098	35,429
Net income ¹	10,596	14,746	17,151	16,621	19,722	21,559	24,526	27,704
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	46.00	88.62	75.20	86.50	94.60	99.50	99.50	99.50
Nbr of stocks (in thousands)	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	-	-
Announcement Date	2/3/21	2/13/22	1/30/23	2/1/24	1/29/25	-	-	-

¹SAR in Million²SAR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Yield (Y)	Capi.($)
AL RAJHI BANKING AND INVESTMENT CORPORATION	18.58x	-	-	3.09%	106B
CAPITEC BANK HOLDINGS LIMITED	26.37x	-	-	1.98%	19.45B
ABSA GROUP LIMITED	7.37x	-	-	7.71%	8.42B
PENNYMAC FINANCIAL SERVICES, INC.	13.97x	-	-	1.04%	5.19B
LIC HOUSING FINANCE LIMITED	5.7x	-	-	2.19%	3.5B
WSFS FINANCIAL CORPORATION	13.13x	-	-	1.06%	3.31B
CATHAY GENERAL BANCORP	11.89x	-	-	2.92%	3.3B
CEMBRA MONEY BANK AG	16.51x	-	-	4.44%	3.02B
WALKER & DUNLOP, INC.	26.06x	-	-	3.02%	2.91B
Average	15.51x	-	-	percentage-no-prefix	17.25B
Weighted average by Cap.	18.35x	-	-	percentage-no-prefix