|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.88 SAR | +0.07% |
|
-5.68% | -46.15% |
| Aug. 05 | Tadawul Shares End Wednesday Higher on US-Iran Deal Optimism | MT |
| Aug. 05 | Lumi Rental Co.'s H1 Net Profit, Revenue Decline | 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 | 1,477 | - | - |
| Change | - | -28.8% | -29.89% | -46.19% | - | - |
| Enterprise Value (EV) 1 | 6,894 | 5,496 | 4,236 | 2,648 | 2,884 | 2,930 |
| Change | - | -20.28% | -22.93% | -37.48% | 8.9% | 1.58% |
| P/E | 34.2x | 21.7x | 13.9x | 9.04x | 7.9x | 6.84x |
| PBR | 5.36x | 3.23x | 1.95x | 0.99x | 0.86x | 0.78x |
| PEG | 2.9x | 1.8x | 1.42x | -0.5x | 0.5x | 0.4x |
| Capitalization / Revenue | 4.97x | 2.53x | 1.65x | 0.94x | 0.84x | 0.78x |
| EV / Revenue | 6.24x | 3.55x | 2.54x | 1.68x | 1.64x | 1.55x |
| EV / EBITDA | 13.7x | 7.82x | 5.54x | 3.7x | 3.74x | 3.5x |
| EV / EBIT | 29.6x | 17.3x | 13.2x | 10.5x | 10x | 9.41x |
| EV / FCF | 8.85x | -23.9x | 29.4x | 6.72x | 10.6x | 13x |
| FCF Yield | 11.3% | -4.19% | 3.41% | 14.9% | 9.46% | 7.69% |
| Dividend per Share 2 | - | - | - | 0.3867 | 1.605 | 1.738 |
| Rate of return | - | - | - | 1.44% | 5.98% | 6.47% |
| EPS 2 | 2.92 | 3.28 | 3.6 | 2.972 | 3.401 | 3.925 |
| Distribution rate | - | - | - | 13% | 47.2% | 44.3% |
| Net sales 1 | 1,106 | 1,550 | 1,669 | 1,580 | 1,761 | 1,891 |
| EBITDA 1 | 503 | 703 | 764.6 | 715.3 | 770.8 | 835.9 |
| EBIT 1 | 233.1 | 317.9 | 319.7 | 252.7 | 287.6 | 311.3 |
| Net income 1 | 160.6 | 180.3 | 198.1 | 163.5 | 186.9 | 215.8 |
| Net Debt 1 | 1,394 | 1,580 | 1,490 | 1,171 | 1,407 | 1,452 |
| Reference price 2 | 100.00 | 71.20 | 49.92 | 26.86 | 26.86 | 26.86 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 9.04x | 1.68x | 3.7x | 1.44% | 393M | |
| 9.29x | 1.56x | 4.94x | 6.01% | 8.13B | |
| 273.42x | 0.81x | 11.18x | -.--% | 5.02B | |
| 10.32x | 1.44x | 4.47x | 5.12% | 3.64B | |
| 10.42x | 1.88x | 3.84x | 2.97% | 1.04B | |
| -2.73x | 2.01x | 80.38x | -.--% | 809M | |
| 11.1x | 1.77x | 4.55x | 3.46% | 798M | |
| 5.5x | 1.28x | 3.17x | 3.23% | 515M | |
| Average | 40.80x | 1.55x | 14.53x | 2.78% | 2.54B | |
| Weighted average by Cap. | 74.22x | 1.39x | 9.26x | 3.71% |
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
