Valuation Jarir Marketing Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 07:20:00 2024-12-12 am EST			5-day change	1st Jan Change
12.88 ^SAR	-0.16%		-0.31%	-17.33%

Nov. 29	Goldman Sachs Lifts Jarir Marketing's PT, Affirms Buy Rating	MT
Nov. 13	AlphaMena Trims Jarir Marketing's PT, Affirms Add Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	19,872	20,808	23,616	18,000	18,696	15,456	-	-
Change	-	4.71%	13.49%	-23.78%	3.87%	-17.33%	-	-
Enterprise Value (EV) ¹	20,185	21,506	23,826	18,195	19,360	15,976	15,854	15,780
Change	-	6.54%	10.79%	-23.63%	6.41%	-17.48%	-0.76%	-0.47%
P/E ratio	20.2x	20.7x	23.8x	18.6x	19.2x	16.1x	15.1x	13.9x
PBR	12.1x	12.1x	13.3x	9.99x	10.6x	8.92x	8.69x	8.49x
PEG	-	11.33x	-22.11x	-8.1x	77.57x	-15.13x	2.23x	1.63x
Capitalization / Revenue	2.36x	2.24x	2.6x	1.92x	1.76x	1.41x	1.36x	1.29x
EV / Revenue	2.4x	2.31x	2.62x	1.94x	1.83x	1.46x	1.39x	1.32x
EV / EBITDA	16.6x	17.1x	19.6x	15.3x	15.8x	13.7x	12.6x	11.6x
EV / EBIT	18.8x	19.5x	22.4x	17.9x	18.5x	15.5x	14.6x	13.6x
EV / FCF	22.7x	16.5x	17.7x	19.3x	30.2x	14.9x	14.3x	13.6x
FCF Yield	4.4%	6.05%	5.65%	5.18%	3.31%	6.69%	6.98%	7.33%
Dividend per Share ²	0.8	0.785	0.79	0.77	0.83	0.7753	0.8051	0.8628
Rate of return	4.83%	4.53%	4.01%	5.13%	5.33%	6.02%	6.25%	6.7%
EPS ²	0.821	0.836	0.827	0.808	0.81	0.8014	0.8556	0.9286
Distribution rate	97.4%	93.9%	95.5%	95.3%	102%	96.7%	94.1%	92.9%
Net sales ¹	8,425	9,306	9,088	9,392	10,595	10,939	11,405	11,968
EBITDA ¹	1,216	1,258	1,217	1,186	1,228	1,170	1,262	1,359
EBIT ¹	1,071	1,101	1,061	1,018	1,045	1,031	1,083	1,160
Net income ¹	984.7	1,003	991.9	969.8	973	966.3	1,011	1,102
Net Debt ¹	312.7	697.5	209.8	194.7	664.3	519.9	398.4	324.2
Reference price ²	16.56	17.34	19.68	15.00	15.58	12.88	12.88	12.88
Nbr of stocks (in thousands)	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	-	-
Announcement Date	3/12/20	3/17/21	1/30/22	3/15/23	1/30/24	-	-	-

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	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JARIR MARKETING COMPANY	16.1x	1.46x	13.68x	+6.01%	4.12B
TRACTOR SUPPLY COMPANY	27.79x	2.15x	16.68x	+1.53%	30.5B
AVOLTA AG	22.56x	1.17x	5.73x	+2.11%	6.29B
JUMBO S.A.	11.09x	2.73x	7.44x	+8.05%	3.7B
UPBOUND GROUP, INC.	12.92x	0.71x	6.48x	+4.39%	1.84B
WINMARK CORPORATION	38.21x	18.58x	28.4x	-	1.47B
SALLY BEAUTY HOLDINGS, INC.	6.68x	0.55x	4.56x	-.--%	1.3B
MATAS A/S	16.12x	1.01x	6.81x	+1.87%	728M
LESLIE'S, INC.	43.41x	0.82x	8.94x	-.--%	455M
Average	21.65x	3.24x	10.97x	+2.99%	5.6B
Weighted average by Cap.	24.15x	2.37x	13.84x	+2.53%