Financials Zahrat Al Waha For Trading Company

Equities

3007

SA14C0PHEVH7

Non-Paper Containers & Packaging

End-of-day quote Saudi Arabian S.E. 06:00:00 2024-04-27 pm EDT 5-day change 1st Jan Change
42.4 SAR +2.66% Intraday chart for Zahrat Al Waha For Trading Company -0.93% +14.75%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 613.5 705 1,188 1,281 704.2 831.4
Enterprise Value (EV) 1 855.3 921.6 1,406 1,458 938.4 1,052
P/E ratio 17.7 x 12.4 x 29.3 x 19.8 x 44.7 x 24.5 x
Yield 2.45% 3.19% 1.26% 1.76% 1.92% -
Capitalization / Revenue 1.26 x 1.36 x 2.8 x 2.33 x 1.13 x 1.45 x
EV / Revenue 1.75 x 1.77 x 3.31 x 2.66 x 1.5 x 1.84 x
EV / EBITDA 11.3 x 9.18 x 16.2 x 14.4 x 14.3 x 13.3 x
EV / FCF -22.3 x 26.6 x -990 x 44.3 x -25.8 x 81.6 x
FCF Yield -4.48% 3.76% -0.1% 2.26% -3.88% 1.23%
Price to Book 3.18 x 3.16 x 4.71 x 4.24 x 2.38 x 2.63 x
Nbr of stocks (in thousands) 22,500 22,500 22,500 22,500 22,500 22,500
Reference price 2 27.27 31.33 52.80 56.93 31.30 36.95
Announcement Date 3/21/19 3/3/20 3/2/21 3/5/22 3/7/23 3/5/24
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 488.5 519.8 424.9 549 624.7 572.5
EBITDA 1 75.56 100.4 86.54 101.3 65.57 79.02
EBIT 1 52.98 73.4 57.18 70.44 34.94 49.15
Operating Margin 10.85% 14.12% 13.46% 12.83% 5.59% 8.59%
Earnings before Tax (EBT) 1 39.12 60.12 46.93 70.76 19.73 37.61
Net income 1 34.66 56.64 40.57 64.57 15.74 33.87
Net margin 7.1% 10.9% 9.55% 11.76% 2.52% 5.92%
EPS 2 1.541 2.517 1.803 2.870 0.6995 1.505
Free Cash Flow 1 -38.34 34.68 -1.42 32.92 -36.42 12.89
FCF margin -7.85% 6.67% -0.33% 6% -5.83% 2.25%
FCF Conversion (EBITDA) - 34.54% - 32.5% - 16.31%
FCF Conversion (Net income) - 61.23% - 50.97% - 38.06%
Dividend per Share 2 0.6667 1.000 0.6667 1.000 0.6000 -
Announcement Date 3/21/19 3/3/20 3/2/21 3/5/22 3/7/23 3/5/24
1SAR in Million2SAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 242 217 218 177 234 221
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 3.2 x 2.157 x 2.517 x 1.752 x 3.571 x 2.794 x
Free Cash Flow 1 -38.3 34.7 -1.42 32.9 -36.4 12.9
ROE (net income / shareholders' equity) 18.1% 27.2% 17.1% 23.3% 5.27% 11.1%
ROA (Net income/ Total Assets) 7.52% 9.48% 6.91% 7.92% 3.79% 5.16%
Assets 1 461.1 597.3 586.8 815 415 657.1
Book Value Per Share 2 8.570 9.920 11.20 13.40 13.10 14.00
Cash Flow per Share 2 0.7400 1.130 0.4400 2.170 0.0800 0.3000
Capex 1 43 21.7 32.4 6.21 29.5 43
Capex / Sales 8.81% 4.17% 7.64% 1.13% 4.73% 7.51%
Announcement Date 3/21/19 3/3/20 3/2/21 3/5/22 3/7/23 3/5/24
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 3007 Stock
  4. Financials Zahrat Al Waha For Trading Company