Company Valuation: Naseej International Trading Company

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 202.7 610.2 605.3 450.1 672.4 1,060
Change - 201.02% -0.8% -25.64% 49.39% 57.7%
Enterprise Value (EV) 1 549.1 909.2 808.1 664 862.7 1,224
Change - 65.59% -11.12% -17.83% 29.92% 41.9%
P/E ratio - -7.31x -2.48x -507x -42.2x -24.9x
PBR - 11x 5.55x 4.27x 7.46x 22.1x
PEG - - 0.2x 5.1x -0x -0x
Capitalization / Revenue 0.87x 3.17x 2.63x 1.61x 2.58x 5.39x
EV / Revenue 2.36x 4.73x 3.51x 2.37x 3.31x 6.22x
EV / EBITDA -7.3x -20.1x -14.1x 24.6x 26x -105x
EV / EBIT -5.28x -14.5x -10.9x 63.6x 44.2x -53.7x
EV / FCF 26.9x -33.3x -74.5x -82.3x 18.2x 25.6x
FCF Yield 3.72% -3% -1.34% -1.22% 5.5% 3.91%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - -26.29 -22.4 -0.0815 -1.462 -3.909
Distribution rate - - - - - -
Net sales 1 232.4 192.2 230.2 280.2 260.5 196.8
EBITDA 1 -75.18 -45.26 -57.37 27.01 33.15 -11.66
EBIT 1 -104 -62.75 -74.02 10.44 19.54 -22.81
Net income 1 -116.2 -83.42 -85.52 -1.376 -15.93 -42.59
Net Debt 1 346.4 299.1 202.9 214 190.3 163.9
Reference price 2 173.73 192.26 55.54 41.30 61.70 97.30
Nbr of stocks (in thousands) 1,167 3,174 10,897 10,897 10,897 10,897
Announcement Date 4/5/20 3/30/21 3/31/22 3/30/23 3/27/24 3/26/25
1SAR in Million2SAR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 145M
14.93x0.74x6.06x-.--% 6.73B
15.98x2.95x8.64x3.9% 3.51B
6.66x0.56x3.25x10.71% 349M
7.57x1.03x6.34x9.9% 114M
Average 11.29x 1.32x 6.07x 6.13% 2.17B
Weighted average by Cap. 14.93x 1.46x 6.81x 1.74%
See all sector valuations

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 1213 Stock
  4. Valuation Naseej International Trading Company