Valuation Almarai Company

Stocks

Market Closed - Saudi Arabian S.E. Other stock markets 16:20:00 11/06/2026 +04			5-day change	1st Jan Change
45.76 ^SAR	+0.57%		+1.02%	+5.78%

06-04	Morgan Stanley Lifts Almarai's PT, Affirms Overweight Rating	MT
06-01	BSF Capital Reduces Almarai's PT, Affirms Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,750	53,500	55,800	57,200	43,260	45,760	-	-
Change	-	9.74%	4.3%	2.51%	-24.37%	5.78%	-	-
Enterprise Value (EV) ¹	57,953	63,021	65,687	67,340	55,776	59,192	59,203	58,072
Change	-	8.75%	4.23%	2.52%	-17.17%	6.12%	0.02%	-1.91%
P/E Ratio	30.7x	30.4x	27.2x	24.8x	17.4x	18.1x	16.6x	14.9x
PBR	3.02x	3.21x	3.14x	3.04x	2.11x	2.13x	1.99x	1.85x
PEG	-	2.8x	1.7x	2x	2.36x	9.54x	1.84x	1.3x
Capitalization / Revenue	3.08x	2.86x	2.85x	2.73x	1.96x	1.95x	1.84x	1.73x
EV / Revenue	3.66x	3.37x	3.36x	3.21x	2.53x	2.53x	2.38x	2.2x
EV / EBITDA	15.3x	14.8x	14.5x	13.8x	9.96x	11.5x	10.7x	9.89x
EV / EBIT	27.4x	25.7x	23.5x	21.3x	18x	18.5x	17.1x	15.6x
EV / FCF	15.1x	24.9x	33.2x	56.4x	-111x	43.4x	31.8x	20.2x
FCF Yield	6.6%	4.01%	3.01%	1.77%	-0.9%	2.31%	3.15%	4.95%
Dividend per Share ²	1	1	1	1	1.15	1.16	1.214	1.29
Rate of return	2.05%	1.87%	1.79%	1.75%	2.66%	2.53%	2.65%	2.82%
EPS ²	1.59	1.76	2.05	2.31	2.48	2.527	2.755	3.077
Distribution rate	62.9%	56.8%	48.8%	43.3%	46.4%	45.9%	44.1%	41.9%
Net sales ¹	15,850	18,722	19,576	20,980	22,065	23,438	24,912	26,392
EBITDA ¹	3,787	4,256	4,541	4,890	5,600	5,128	5,511	5,873
EBIT ¹	2,112	2,456	2,792	3,162	3,096	3,197	3,471	3,722
Net income ¹	1,564	1,760	2,049	2,313	2,456	2,518	2,746	3,035
Net Debt ¹	9,203	9,521	9,887	10,140	12,516	13,432	13,443	12,312
Reference price ²	48.75	53.50	55.80	57.20	43.26	45.76	45.76	45.76
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	-	-
Announcement Date	23/01/22	23/01/23	21/01/24	20/01/25	18/01/26	-	-	-

¹SAR in Million²SAR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALMARAI COMPANY	18.01x	2.51x	11.49x	2.55%	12.12B
NESTLÉ S.A.	19.85x	2.88x	14.16x	3.94%	257B
MONDELEZ INTERNATIONAL, INC.	22.03x	2.57x	15.12x	3.21%	82.38B
DANONE	17.53x	1.79x	10.07x	3.53%	49.07B
ARCHER-DANIELS-MIDLAND COMPANY	17.87x	0.54x	10.49x	2.55%	39.17B
THE HERSHEY COMPANY	22x	3.26x	13.26x	3.27%	35.82B
NESTLÉ INDIA LIMITED	70.3x	10.49x	44.58x	1.08%	29.11B
AJINOMOTO CO., INC.	35.3x	3.08x	17.16x	1.01%	28.2B
KRAFT HEINZ	11.48x	1.88x	9.26x	6.67%	28.52B
BUNGE GLOBAL SA	14.73x	0.41x	9.48x	2.23%	24.88B
Average	24.91x	2.94x	15.51x	3%	58.63B
Weighted average by Cap.	22.55x	2.84x	14.82x	3.42%