Financials Riyad REIT Fund

Equities

4330

SA145G523L57

Specialized REITs

End-of-day quote Saudi Arabian S.E. 06:00:00 2024-04-24 pm EDT 5-day change 1st Jan Change
7.73 SAR -0.26% Intraday chart for Riyad REIT Fund -0.90% -12.75%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 1,348 1,495 1,459 1,691 1,696 1,521
Enterprise Value (EV) 1 1,405 1,683 1,672 2,129 2,221 2,041
P/E ratio 21 x 21.1 x 32.4 x 17.5 x 19.1 x 70.3 x
Yield 5.73% 5.63% 5.29% 7.51% 6.98% 4.51%
Capitalization / Revenue 9.04 x 8.25 x 7.85 x 6.81 x 6.16 x 4.95 x
EV / Revenue 9.42 x 9.29 x 8.99 x 8.57 x 8.06 x 6.64 x
EV / EBITDA 18.4 x 16.9 x 18.5 x 15.6 x 15.5 x 14.5 x
EV / FCF 60.1 x 43.4 x 19.3 x 44.8 x 32.2 x 16 x
FCF Yield 1.66% 2.3% 5.19% 2.23% 3.11% 6.25%
Price to Book 0.82 x 0.92 x 0.92 x 1.06 x 1.11 x 1.04 x
Nbr of stocks (in thousands) 171,697 171,697 171,697 171,697 171,697 171,697
Reference price 2 7.850 8.710 8.500 9.850 9.880 8.860
Announcement Date 4/17/19 4/6/20 3/31/21 3/29/22 3/31/23 3/28/24
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 149.1 181.2 186 248.5 275.6 307.5
EBITDA 1 76.53 99.72 90.25 136.5 143.4 141.2
EBIT 1 63.5 77.74 65.59 105.6 112.4 107.4
Operating Margin 42.58% 42.9% 35.26% 42.48% 40.79% 34.93%
Earnings before Tax (EBT) 1 64.18 70.88 45.06 96.55 88.93 21.65
Net income 1 64.18 70.88 45.06 96.55 88.93 21.65
Net margin 43.04% 39.12% 24.22% 38.85% 32.27% 7.04%
EPS 2 0.3738 0.4128 0.2624 0.5623 0.5179 0.1261
Free Cash Flow 1 23.37 38.74 86.86 47.57 69.08 127.6
FCF margin 15.67% 21.38% 46.69% 19.14% 25.07% 41.5%
FCF Conversion (EBITDA) 30.53% 38.85% 96.24% 34.84% 48.18% 90.39%
FCF Conversion (Net income) 36.41% 54.65% 192.78% 49.27% 77.69% 589.45%
Dividend per Share 2 0.4500 0.4900 0.4500 0.7400 0.6900 0.4000
Announcement Date 4/17/19 4/6/20 3/31/21 3/29/22 3/31/23 3/28/24
1SAR in Million2SAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 56.8 187 213 438 525 520
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.7428 x 1.88 x 2.361 x 3.208 x 3.66 x 3.681 x
Free Cash Flow 1 23.4 38.7 86.9 47.6 69.1 128
ROE (net income / shareholders' equity) 6.02% 4.34% 2.8% 6.05% 5.68% 1.44%
ROA (Net income/ Total Assets) 3.15% 2.32% 1.67% 2.36% 2.29% 2.2%
Assets 1 2,035 3,052 2,696 4,093 3,891 986.3
Book Value Per Share 2 9.560 9.460 9.270 9.310 8.920 8.540
Cash Flow per Share 2 0.1800 0.2600 0.1800 0.4000 0.1900 0.4800
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 4/17/19 4/6/20 3/31/21 3/29/22 3/31/23 3/28/24
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 4330 Stock
  4. Financials Riyad REIT Fund