Valuation Jarir Marketing Company

Equities

Market Closed - Saudi Arabian S.E. Other stock markets 07:20:00 2026-01-25 am EST			5-day change	1st Jan Change
13.75 ^SAR	+0.95%		+0.73%	+7.59%

Dec. 14	Jarir Marketing Co. Opens New Showroom in Saudi Arabia	MT
Dec. 13	Jarir Marketing Company Announces the Opening of A New Showroom in Makkah - Clock Towers	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	20,808	23,616	18,000	18,696	15,192	16,344	16,344	-
Change	-	13.49%	-23.78%	3.87%	-18.74%	7.58%	0%	-
Enterprise Value (EV) ¹	21,506	23,826	18,195	19,360	15,951	17,074	17,088	17,037
Change	-	10.79%	-23.63%	6.41%	-17.61%	7.04%	0.08%	-0.29%
P/E ratio	20.7x	23.8x	18.6x	19.2x	15.6x	16.5x	15.9x	14.6x
PBR	12.1x	13.3x	9.99x	10.6x	8.71x	9.07x	8.78x	8.35x
PEG	-	-22.11x	-8.1x	77.57x	-	7.88x	4.69x	1.57x
Capitalization / Revenue	2.24x	2.6x	1.92x	1.76x	1.4x	1.44x	1.4x	1.32x
EV / Revenue	2.31x	2.62x	1.94x	1.83x	1.47x	1.51x	1.46x	1.38x
EV / EBITDA	17.1x	19.6x	15.3x	15.8x	12.9x	13.8x	13.5x	12.7x
EV / EBIT	19.5x	22.4x	17.9x	18.5x	15.2x	16x	15.5x	14.5x
EV / FCF	16.5x	17.7x	19.3x	30.2x	15.2x	17.4x	17x	16.5x
FCF Yield	6.05%	5.65%	5.18%	3.31%	6.59%	5.73%	5.89%	6.06%
Dividend per Share ²	0.785	0.79	0.77	0.83	-	0.8233	0.8388	0.893
Rate of return	4.53%	4.01%	5.13%	5.33%	-	6.04%	6.16%	6.56%
EPS ²	0.836	0.827	0.808	0.81	0.81	0.827	0.855	0.9347
Distribution rate	93.9%	95.5%	95.3%	102%	-	99.6%	98.1%	95.5%
Net sales ¹	9,306	9,088	9,392	10,595	10,831	11,332	11,701	12,376
EBITDA ¹	1,258	1,217	1,186	1,228	1,234	1,233	1,265	1,345
EBIT ¹	1,101	1,061	1,018	1,045	1,053	1,069	1,100	1,173
Net income ¹	1,003	991.9	969.8	973	974	994.7	1,018	1,077
Net Debt ¹	697.5	209.8	194.7	664.3	758.9	729.6	743.5	693.1
Reference price ²	17.34	19.68	15.00	15.58	12.66	13.62	13.62	13.62
Nbr of stocks (in thousands)	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	1,200,000	-
Announcement Date	3/17/21	1/30/22	3/15/23	1/30/24	1/30/25	-	-	-

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.($)
JARIR MARKETING COMPANY	16.47x	1.51x	13.85x	6.04%	4.36B
TRACTOR SUPPLY COMPANY	26.09x	1.96x	15.3x	1.69%	28.9B
AVOLTA AG	43.6x	1.23x	5.93x	2.25%	8.87B
JUMBO S.A.	10.74x	2.51x	7.02x	5.7%	4.11B
WINMARK CORPORATION	39.77x	19.44x	29.44x	-	1.61B
SALLY BEAUTY HOLDINGS, INC.	7.46x	0.57x	4.68x	-.--%	1.5B
UPBOUND GROUP, INC.	10.38x	0.55x	5.06x	8.09%	1.12B
Average	22.07x	3.97x	11.61x	3.96%	7.21B
Weighted average by Cap.	26.62x	2.32x	12.76x	2.61%