Projected Income Statement: Nice One Beauty Digital Marketing Company

Forecast Balance Sheet: Nice One Beauty Digital Marketing Company

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt - 36.5 - - - -
Change - - - - - -
Announcement Date 11/24/24 3/4/25 3/16/26 - - -
Estimates

Cash Flow Forecast: Nice One Beauty Digital Marketing Company

Fiscal Period: December 2024 2026 2027 2028
CAPEX 1 33.47 18 15 15
Change - - -16.67% 0%
Free Cash Flow (FCF) 1 -44.29 17 32 56
Change - - 88.24% 75%
Announcement Date 3/4/25 - - -
1SAR in Million
Estimates

Forecast Financial Ratios: Nice One Beauty Digital Marketing Company

Fiscal Period: December 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - 8.53% - - - -
EBIT Margin (%) - 7.48% - 2.28% 3.72% 5.22%
EBT Margin (%) - 7.48% - 2.43% 3.93% 5.49%
Net margin (%) - 7.15% - 2.18% 3.54% 4.93%
FCF margin (%) - -4.41% - 1.59% 2.8% 4.71%
FCF / Net Income (%) - -61.73% - 72.96% 79.21% 95.56%

Profitability

      
ROA - - - 3.5% 5.7% 7.6%
ROE - 48.07% - 5.9% 9.5% 12.4%

Financial Health

      
Leverage (Debt/EBITDA) - 0.43x - - - -
Debt / Free cash flow - -0.82x - - - -

Capital Intensity

      
CAPEX / Current Assets (%) - 3.34% - 1.69% 1.31% 1.26%
CAPEX / EBITDA (%) - 39.11% - - - -
CAPEX / FCF (%) - -75.57% - 105.88% 46.88% 26.79%

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - 1.69 - 3.49 3.84 4.34
Change - - - - 10.03% 13.02%
EPS 1 - 0.65 - 0.2 0.35 0.51
Change - - - - 75% 45.71%
Nbr of stocks (in thousands) - - - 115,500 115,500 115,500
Announcement Date - 3/4/25 - - - -
1SAR
Estimates
2026 *2027 *
P/E Ratio 70x 40x
PBR 4.01x 3.65x
EV / Sales 1.53x 1.44x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
14.00SAR
Average target price
23.95SAR
Spread / Average Target
+71.07%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 4193 Stock
  4. Financials Nice One Beauty Digital Marketing Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!