Company Valuation: Alamar Foods Company

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,502 2,421 1,895 1,018 1,057 - -
Change - -30.88% -21.71% -46.3% 3.83% - -
Enterprise Value (EV) 1 3,571 2,470 1,979 1,146 1,209 1,214 1,212
Change - -30.83% -19.86% -42.11% 5.53% 0.38% -0.15%
P/E 30.4x 41.8x 49.3x 21.4x 19x 15.1x 13.5x
PBR 10.5x 7.49x 6.32x 3.42x 3.49x 3.28x 3.11x
PEG - -0.8x -1.5x 0.9x 1.1x 0.6x 1.2x
Capitalization / Revenue 3.25x 2.44x 2.13x 1.08x 0.96x 0.9x 0.84x
EV / Revenue 3.32x 2.49x 2.22x 1.21x 1.1x 1.03x 0.96x
EV / EBITDA 14.1x 12.7x 20.8x 10.7x 6.07x 5.44x 5x
EV / EBIT 25.3x 30.2x 38.3x 17.5x 15.5x 12.7x 11.2x
EV / FCF - 17.8x 26.9x - 23.5x 21x 19.5x
FCF Yield - 5.62% 3.71% - 4.25% 4.76% 5.13%
Dividend per Share 2 - 2.1 2.1 - 2 2.105 2.461
Rate of return - 2.19% 2.8% - 4.79% 5.04% 5.89%
EPS 2 4.57 2.29 1.52 1.88 2.202 2.764 3.088
Distribution rate - 91.7% 138% - 90.8% 76.2% 79.7%
Net sales 1 1,076 991.7 891.6 945.9 1,103 1,174 1,262
EBITDA 1 252.5 195.2 95 107.3 199.1 223.1 242.6
EBIT 1 141.2 81.77 51.63 65.51 78.02 95.69 108.5
Net income 1 - 56.59 35.02 - 55.2 61 69.4
Net Debt 1 68.64 49.16 84.16 128.1 152.5 157.1 155.3
Reference price 2 138.80 95.80 74.90 40.22 41.76 41.76 41.76
Nbr of stocks (in thousands) 25,230 25,268 25,302 25,302 25,302 - -
Announcement Date 31/03/23 26/03/24 25/03/25 29/03/26 - - -
1SAR in Million2SAR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.96x1.1x6.07x4.79% 281M
19.72x7.73x13.97x2.97% 179B
32.14x3.92x22.18x-.--% 45.81B
16.92x5.53x16.57x2.13% 38.44B
17.39x3.95x12.28x3.35% 26.84B
14.32x1.03x6.72x2.81% 14.41B
16.37x2.91x13.54x2.56% 10.31B
29.54x2.45x - 0.82% 6.95B
19.63x2.14x8.7x3.95% 5.58B
Average 20.55x 3.42x 12.50x 2.6% 36.37B
Weighted average by Cap. 20.80x 5.97x 14.88x 2.44%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6014 Stock
  4. Valuation Alamar Foods Company
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!