Company Valuation: Arabian Internet and Communication Services Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,358 28,845 41,618 32,130 26,796 22,053 - -
Change - 29.01% 44.28% -22.8% -16.6% -17.7% - -
Enterprise Value (EV) 1 20,782 28,301 38,890 29,163 25,695 20,196 19,782 19,054
Change - 36.18% 37.42% -25.01% -11.89% -21.4% -2.05% -3.68%
P/E 27.1x 27.7x 35.2x 20.3x 18x 13.9x 12.4x 11.6x
PBR 9.85x 10.3x 12.5x 8.02x 6.25x 4.51x 3.94x 3.49x
PEG - 1.1x 2.7x 0.6x -3.03x 2.07x 1.1x 1.72x
Capitalization / Revenue 2.86x 3.28x 3.77x 2.66x 2.1x 1.62x 1.48x 1.41x
EV / Revenue 2.66x 3.21x 3.52x 2.42x 2.02x 1.48x 1.33x 1.22x
EV / EBITDA 19.1x 20.3x 23.3x 15x 12.9x 9.49x 8.49x 7.7x
EV / EBIT 23.1x 24.4x 28x 17.6x 15.7x 11.5x 10.1x 9.14x
EV / FCF 17x 18x 33.8x 23.3x -88.1x 18x 14.5x 10.1x
FCF Yield 5.89% 5.55% 2.96% 4.3% -1.14% 5.57% 6.91% 9.9%
Dividend per Share 2 2 2 2.975 3 4 4.361 4.915 5.319
Rate of return 2.13% 1.65% 1.7% 2.22% 3.55% 4.71% 5.31% 5.75%
EPS 2 3.47 4.385 4.965 6.655 6.26 6.68 7.449 7.953
Distribution rate 57.6% 45.6% 59.9% 45.1% 63.9% 65.3% 66% 66.9%
Net sales 1 7,816 8,805 11,040 12,064 12,730 13,630 14,884 15,656
EBITDA 1 1,090 1,392 1,669 1,948 1,987 2,129 2,330 2,475
EBIT 1 899.1 1,160 1,387 1,661 1,641 1,759 1,953 2,084
Net income 1 832.9 1,053 1,192 1,597 1,503 1,598 1,788 1,899
Net Debt 1 -1,576 -544 -2,728 -2,967 -1,101 -1,857 -2,272 -3,000
Reference price 2 94.10 121.40 174.90 135.00 112.55 92.55 92.55 92.55
Nbr of stocks (in thousands) 237,600 237,600 237,954 237,999 238,082 238,156 - -
Announcement Date 2/20/22 2/28/23 2/27/24 2/17/25 2/16/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14x1.5x9.59x4.66% 5.94B
23.29x3.78x13.24x2.86% 223B
23.2x4.87x11.94x0.71% 200B
16.18x1.84x9.47x2.92% 140B
-124.14x17.22x94.68x-.--% 111B
-513.36x36.45x149.74x-.--% 106B
16.05x2.89x11.16x5.02% 93.91B
22.79x5.9x14.48x2.49% 68.05B
14.79x2.15x9.15x5.27% 48.3B
24.34x2.02x12.8x1.28% 47.63B
Average -48.29x 7.86x 33.62x 2.52% 104.31B
Weighted average by Cap. -48.99x 8.37x 34.69x 2.08%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Arabian Internet and Communication Services Company

Historical PBR trend

Valuation ratios - PBR - Arabian Internet and Communication Services Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Arabian Internet and Communication Services Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Arabian Internet and Communication Services Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - Arabian Internet and Communication Services Company
  1. Stock Market
  2. Stocks
  3. 7202 Stock
  4. Valuation Arabian Internet and Communication Services Company