Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. Other stock markets 08:20:00 2026-07-01 am EDT			5-day change	1st Jan Change
46.20 ^SAR	+1.58%		+0.70%	+6.80%

Jun. 04	Morgan Stanley Lifts Almarai's PT, Affirms Overweight Rating	MT
Jun. 01	BSF Capital Reduces Almarai's PT, Affirms Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,750	53,500	55,800	57,200	43,260	46,200	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	6.8%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	59,425	59,418	58,112
Change	-	8.75%	4.23%	2.52%	-17.17%	6.54%	-0.01%	-2.2%
P/E	30.7x	30.4x	27.2x	24.8x	17.4x	18.3x	16.7x	15x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.15x	2.01x	1.88x
PEG	-	2.8x	1.7x	2x	2.36x	10.32x	1.79x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	1.97x	1.85x	1.74x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.53x	2.38x	2.19x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.6x	10.8x	9.85x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.6x	17.1x	15.5x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	48x	32.1x	20.1x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	2.08%	3.12%	4.98%
Dividend per Share ²	1	1	1	1	1.15	1.165	1.205	1.319
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.52%	2.61%	2.85%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.524	2.76	3.079
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	46.2%	43.7%	42.8%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,482	25,000	26,504
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,126	5,519	5,898
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,187	3,479	3,746
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,512	2,748	3,036
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,225	13,218	11,912
Reference price ²	48.75	53.50	55.80	57.20	43.26	46.20	46.20	46.20
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	-	-
Announcement Date	1/23/22	1/23/23	1/21/24	1/20/25	1/18/26	-	-	-

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALMARAI COMPANY	18x	2.5x	11.45x	2.56%	12.11B
NESTLÉ S.A.	20.62x	2.97x	14.59x	3.78%	264B
MONDELEZ INTERNATIONAL, INC.	19.87x	2.36x	13.94x	3.62%	74.25B
DANONE	18.95x	1.91x	10.77x	3.25%	52.47B
ARCHER-DANIELS-MIDLAND COMPANY	17.02x	0.52x	9.99x	2.69%	36.82B
THE HERSHEY COMPANY	21.98x	3.25x	13.22x	3.29%	35.59B
AJINOMOTO CO., INC.	41.27x	3.48x	20.48x	0.86%	34.54B
NESTLÉ INDIA LIMITED	68.7x	10.25x	43.55x	1.11%	28.7B
KRAFT HEINZ	11.28x	1.86x	9.15x	6.8%	28.01B
Average	26.41x	3.23x	16.35x	3.11%	63B
Weighted average by Cap.	23.39x	2.98x	15.26x	3.42%