Financials The Saudi Investment Bank

Equities

1030

SA0007879063

Banks

End-of-day quote Saudi Arabian S.E. 06:00:00 2024-04-27 pm EDT 5-day change 1st Jan Change
16.78 SAR +0.48% Intraday chart for The Saudi Investment Bank +0.48% +5.14%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 12,179 10,800 14,670 17,340 15,960 16,780 - -
Enterprise Value (EV) 1 12,179 10,800 14,670 17,340 15,960 16,780 16,780 16,780
P/E ratio 106 x 12.5 x 10.9 x 12.7 x 10 x 8.88 x 8.17 x 7.67 x
Yield - 2.5% 4.77% 4.33% - 5.04% 5.48% 5.84%
Capitalization / Revenue 4.41 x 3.79 x 5.3 x 5.31 x 4.02 x 3.97 x 3.67 x 3.45 x
EV / Revenue 4.41 x 3.79 x 5.3 x 5.31 x 4.02 x 3.97 x 3.67 x 3.45 x
EV / EBITDA - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 0.97 x 0.78 x 0.67 x 1.03 x 0.95 x 1.1 x 1.03 x 0.98 x
Nbr of stocks (in thousands) 900,133 900,006 1,000,000 1,000,000 1,000,000 1,000,000 - -
Reference price 2 13.53 12.00 14.67 17.34 15.96 16.78 16.78 16.78
Announcement Date 2/24/20 2/11/21 2/8/22 3/5/23 2/12/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,764 2,846 2,768 3,265 3,967 4,232 4,572 4,862
EBITDA - - - - - - - -
EBIT 1 1,584 1,632 1,484 1,833 2,310 2,354 2,596 2,985
Operating Margin 57.31% 57.34% 53.6% 56.13% 58.23% 55.64% 56.79% 61.4%
Earnings before Tax (EBT) 1 329.5 1,229 1,267 1,712 2,028 2,085 2,263 2,413
Net income 1 239 979.6 1,062 1,508 1,762 1,793 1,951 2,085
Net margin 8.65% 34.42% 38.36% 46.18% 44.41% 42.38% 42.68% 42.88%
EPS 2 0.1275 0.9600 1.340 1.370 1.590 1.890 2.053 2.187
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - 0.3000 0.7000 0.7500 - 0.8450 0.9200 0.9800
Announcement Date 2/24/20 2/11/21 2/8/22 3/5/23 2/12/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 - 684.2 727.7 721.1 772.5 858.2 913.5 959.6 989.3 1,005 1,013
EBITDA - - - - - - - - - - -
EBIT 1 - 377.6 363.8 372.4 433.1 493.9 533.3 538.6 662.7 599.8 588.2
Operating Margin - 55.2% 49.99% 51.64% 56.06% 57.55% 58.38% 56.13% 66.98% 59.7% 58.07%
Earnings before Tax (EBT) - - - - - - - - 516.1 - -
Net income 1 501.3 274.3 286.1 287 320.6 550 350.2 408.9 443.8 461.6 447.3
Net margin - 40.09% 39.31% 39.8% 41.51% 64.08% 38.34% 42.61% 44.86% 45.94% 44.16%
EPS - - - - - - - - 0.3800 - -
Dividend per Share - - - - - - - - - - -
Announcement Date 7/28/21 10/26/21 2/8/22 4/27/22 8/1/22 10/30/22 3/5/23 5/4/23 7/27/23 10/26/23 2/12/24
1SAR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 1.75% 6.68% 7.55% 9.11% 10.4% 12% 12% 11.9%
ROA (Net income/ Total Assets) 0.24% 0.98% 1.05% 1.43% 1.47% 1.31% 1.27% 1.24%
Assets 1 98,233 100,365 100,740 105,349 119,528 136,896 153,220 167,695
Book Value Per Share 2 14.00 15.30 21.70 16.80 16.80 15.30 16.20 17.20
Cash Flow per Share - - - - - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 2/24/20 2/11/21 2/8/22 3/5/23 2/12/24 - - -
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
16.78 SAR
Average target price
18.42 SAR
Spread / Average Target
+9.80%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 1030 Stock
  4. Financials The Saudi Investment Bank