Financials Ataa Educational Company

Equities

4292

SA11RGEI3218

Professional & Business Education

End-of-day quote Saudi Arabian S.E. 06:00:00 2024-04-28 pm EDT 5-day change 1st Jan Change
69.7 SAR -0.29% Intraday chart for Ataa Educational Company -4.91% -2.92%

Valuation

Fiscal Period: July 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,468 2,328 2,441 3,178 2,933 - -
Enterprise Value (EV) 1 1,468 2,847 2,883 3,635 3,345 3,304 3,223
P/E ratio 19.4 x 62.6 x 33 x 46.9 x 38.7 x 28.2 x 23.7 x
Yield - 1.72% 1.72% 1.32% 1.58% 2.07% 2.46%
Capitalization / Revenue 4.36 x 8.31 x 4.23 x 4.77 x 4.14 x 3.87 x 3.64 x
EV / Revenue 4.36 x 10.2 x 4.99 x 5.46 x 4.72 x 4.36 x 3.99 x
EV / EBITDA - 27.1 x 19.6 x 18.9 x 16.9 x 15.3 x 14.2 x
EV / FCF - 65.8 x - 19.5 x 41.8 x 24.3 x 17.3 x
FCF Yield - 1.52% - 5.13% 2.39% 4.12% 5.77%
Price to Book - 3.08 x 2.84 x 3.85 x 3.43 x 3.11 x 2.94 x
Nbr of stocks (in thousands) 42,087 42,087 42,087 42,087 42,087 - -
Reference price 2 34.88 55.31 58.00 75.50 69.70 69.70 69.70
Announcement Date 10/27/20 9/29/21 11/7/22 11/5/23 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: July 2020 2021 2022 2023 2024 2025 2026
Net sales 1 336.4 280 577.5 666 709 757.6 806.9
EBITDA 1 - 105.2 147 191.9 198 215.3 227.8
EBIT 1 - 58.37 65.24 106.8 115 132.6 149.2
Operating Margin - 20.85% 11.3% 16.03% 16.22% 17.51% 18.49%
Earnings before Tax (EBT) 1 - 38.14 75.55 72.2 81 100 121
Net income 1 - 37.06 70.62 67.79 76 95 115
Net margin - 13.24% 12.23% 10.18% 10.72% 12.54% 14.25%
EPS 2 1.796 0.8839 1.760 1.610 1.800 2.469 2.935
Free Cash Flow 1 - 43.29 - 186.4 80 136 186
FCF margin - 15.46% - 27.98% 11.28% 17.95% 23.05%
FCF Conversion (EBITDA) - 41.15% - 97.1% 40.4% 63.16% 81.66%
FCF Conversion (Net income) - 116.78% - 274.92% 105.26% 143.16% 161.74%
Dividend per Share 2 - 0.9504 1.000 1.000 1.100 1.446 1.715
Announcement Date 10/27/20 9/29/21 11/7/22 11/5/23 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: July 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3
Net sales 1 140.4 134 138.8 164.3 171.5 170.5 159.9 175.1 - 170.2 172
EBITDA - - - - - - - - - - -
EBIT 1 78.45 - 14.08 13.34 - 18.78 20.65 37.73 - 25.21 26
Operating Margin 55.86% - 10.15% 8.12% - 11.01% 12.92% 21.55% - 14.81% 15.12%
Earnings before Tax (EBT) - - - - - - - - - - -
Net income 1 66.25 1.476 - -0.7224 21.06 9.552 - - 22.05 11.46 12
Net margin 47.18% 1.1% - -0.44% 12.28% 5.6% - - - 6.73% 6.98%
EPS 1.578 0.0380 - - - - - - 0.5200 - -
Dividend per Share - - - - - - - - - - -
Announcement Date 12/9/21 3/11/22 6/9/22 11/7/22 12/6/22 3/14/23 6/11/23 11/5/23 12/20/23 2/28/24 -
1SAR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: July 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 519 442 458 411 371 290
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - 4.935 x 3.006 x 2.384 x 2.078 x 1.722 x 1.273 x
Free Cash Flow 1 - 43.3 - 186 80 136 186
ROE (net income / shareholders' equity) - 4.96% 8.81% 8.05% 8.3% 11.8% 13%
ROA (Net income/ Total Assets) - 2.84% 4.07% 3.2% 3.5% 4.3% 5.3%
Assets 1 - 1,307 1,736 2,115 2,171 2,209 2,170
Book Value Per Share 2 - 17.90 20.40 19.60 20.30 22.40 23.70
Cash Flow per Share 2 - 2.170 3.830 5.900 4.520 4.690 5.240
Capex 1 - 48.1 241 62 97 77.5 40.3
Capex / Sales - 17.17% 41.72% 9.3% 13.68% 10.23% 5%
Announcement Date 10/27/20 9/29/21 11/7/22 11/5/23 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
69.7 SAR
Average target price
80.67 SAR
Spread / Average Target
+15.73%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 4292 Stock
  4. Financials Ataa Educational Company