Financials Al Rajhi REIT Fund

Equities

4340

SA14GG523Q50

Specialized REITs

End-of-day quote Saudi Arabian S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
8.37 SAR +0.48% Intraday chart for Al Rajhi REIT Fund -3.24% -5.74%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 997.2 1,180 1,570 1,767 1,585 1,437
Enterprise Value (EV) 1 1,395 1,972 2,297 2,493 2,395 2,275
P/E ratio 15.1 x 27.9 x 126 x -10.1 x 14 x 32.4 x
Yield 7.92% 5.49% 5.77% 5.13% 6.74% 6.08%
Capitalization / Revenue 8.12 x 10.1 x 9.3 x 13.6 x 9.91 x 7.12 x
EV / Revenue 11.4 x 16.8 x 13.6 x 19.1 x 15 x 11.3 x
EV / EBITDA 13.5 x 21.1 x 17.5 x 25.8 x 16.4 x 13.3 x
EV / FCF - -59,027,448 x 20,246,365 x 34,464,610 x 29,426,754 x 33,771,198 x
FCF Yield - -0% 0% 0% 0% 0%
Price to Book 0.8 x 0.99 x 1.04 x 1.42 x 1.26 x 1.11 x
Nbr of stocks (in thousands) 122,201 122,201 161,857 161,857 161,857 161,857
Reference price 2 8.160 9.660 9.700 10.92 9.790 8.880
Announcement Date 2/14/19 3/18/20 3/24/21 3/31/22 4/4/23 3/31/24
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 122.8 117.2 168.9 130.3 159.9 201.9
EBITDA 1 103 93.41 131.6 96.52 146.3 171.6
EBIT 1 84.71 75.48 102.4 67.92 116.4 133.4
Operating Margin 68.98% 64.39% 60.62% 52.13% 72.76% 66.06%
Earnings before Tax (EBT) 1 66.2 56.1 12.45 -175.1 83.71 81.24
Net income 1 66.2 56.1 12.45 -175.1 113.4 75.55
Net margin 53.91% 47.86% 7.37% -134.38% 70.91% 37.42%
EPS 2 0.5417 0.3466 0.0769 -1.082 0.7007 0.2741
Free Cash Flow - -33.4 113.5 72.33 81.37 67.36
FCF margin - -28.49% 67.2% 55.52% 50.88% 33.37%
FCF Conversion (EBITDA) - - 86.23% 74.94% 55.62% 39.25%
FCF Conversion (Net income) - - 911.24% - 71.75% 89.16%
Dividend per Share 2 0.6467 0.5300 0.5600 0.5600 0.6600 0.5400
Announcement Date 2/14/19 3/18/20 3/24/21 3/31/22 4/4/23 3/31/24
1SAR in Million2SAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 398 791 727 725 810 838
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.858 x 8.469 x 5.527 x 7.514 x 5.536 x 4.88 x
Free Cash Flow - -33.4 113 72.3 81.4 67.4
ROE (net income / shareholders' equity) - 3.97% 0.81% -12.7% 9.05% 4.35%
ROA (Net income/ Total Assets) - 2.29% 2.72% 1.94% 3.42% 3.13%
Assets 1 - 2,454 458.3 -9,043 3,312 2,412
Book Value Per Share 2 10.20 9.750 9.340 7.700 7.790 8.030
Cash Flow per Share 2 0 0 0 0 0 0
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 2/14/19 3/18/20 3/24/21 3/31/22 4/4/23 3/31/24
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 4340 Stock
  4. Financials Al Rajhi REIT Fund