|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 29.96 SAR | -2.79% |
|
-7.36% | -39.98% |
| Jul. 20 | Lumi Rental Reports System Breach | MT |
| Jun. 26 | SNB Capital Downgrades Lumi Rental to Neutral, Cuts PT | MT |
Company Valuation: Lumi Rental Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 5,500 | 3,916 | 2,746 | 1,648 | - | - |
| Change | - | -28.8% | -29.89% | -39.98% | - | - |
| Enterprise Value (EV) 1 | 6,894 | 5,496 | 4,236 | 3,110 | 3,092 | 3,122 |
| Change | - | -20.28% | -22.93% | -26.59% | -0.57% | 0.98% |
| P/E | 34.2x | 21.7x | 13.9x | 10.1x | 8.5x | 7.48x |
| PBR | 5.36x | 3.23x | 1.95x | 1.05x | 0.95x | 0.86x |
| PEG | 2.9x | 1.8x | 1.42x | -0.6x | 0.4x | 0.5x |
| Capitalization / Revenue | 4.97x | 2.53x | 1.65x | 1.02x | 0.93x | 0.86x |
| EV / Revenue | 6.24x | 3.55x | 2.54x | 1.92x | 1.74x | 1.64x |
| EV / EBITDA | 13.7x | 7.82x | 5.54x | 4.24x | 3.95x | 3.7x |
| EV / EBIT | 29.6x | 17.3x | 13.2x | 11.7x | 10.5x | 9.86x |
| EV / FCF | 8.85x | -23.9x | 29.4x | 11.6x | 11.4x | 12.6x |
| FCF Yield | 11.3% | -4.19% | 3.41% | 8.59% | 8.78% | 7.93% |
| Dividend per Share 2 | - | - | - | 0.3867 | 1.653 | 1.755 |
| Rate of return | - | - | - | 1.29% | 5.52% | 5.86% |
| EPS 2 | 2.92 | 3.28 | 3.6 | 2.962 | 3.526 | 4.007 |
| Distribution rate | - | - | - | 13.1% | 46.9% | 43.8% |
| Net sales 1 | 1,106 | 1,550 | 1,669 | 1,623 | 1,777 | 1,910 |
| EBITDA 1 | 503 | 703 | 764.6 | 732.7 | 783.6 | 844.7 |
| EBIT 1 | 233.1 | 317.9 | 319.7 | 266.2 | 295.6 | 316.6 |
| Net income 1 | 160.6 | 180.3 | 198.1 | 162.9 | 193.7 | 220.3 |
| Net Debt 1 | 1,394 | 1,580 | 1,490 | 1,462 | 1,444 | 1,475 |
| Reference price 2 | 100.00 | 71.20 | 49.92 | 29.96 | 29.96 | 29.96 |
| Nbr of stocks (in thousands) | 55,000 | 55,000 | 55,000 | 55,000 | - | - |
| Announcement Date | 3/26/24 | 2/24/25 | 2/24/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.41x | 1.94x | 4.31x | 1.25% | 451M | |
| 9.27x | 1.55x | 4.77x | 5.89% | 8.18B | |
| 47x | 0.89x | 12.01x | -.--% | 5.67B | |
| 10.22x | 1.44x | 4.47x | 5.17% | 3.6B | |
| 8.66x | 1.74x | 3.78x | 3.33% | 897M | |
| 11.22x | 1.8x | 4.63x | 3.33% | 818M | |
| 6.14x | 1.29x | 3.25x | 3.09% | 573M | |
| -1.76x | 2.02x | 65.55x | -.--% | 568M | |
| Average | 12.64x | 1.58x | 12.85x | 2.76% | 2.59B | |
| Weighted average by Cap. | 19.43x | 1.38x | 8.26x | 3.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4262 Stock
- Valuation Lumi Rental Company
Select your edition
All financial news and data tailored to specific country editions
