Valuation Kingdom Holding Company

Stocks

Market Closed - Saudi Arabian S.E. 16:20:00 13/09/2026 +04			5-day change	1st Jan Change
13.38 ^SAR	-2.19%		-6.50%	+67.25%

09-02	Kingdom Holding Closes Majority Stake Purchase in Saudi Arabia's Al Hilal Club	MT
09-01	Kingdom Holding Wraps Up Purchase of 70% Stake in Al Hilal Club Co	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	28,684	26,497	32,760	29,647	49,585	-	-
Change	-	-23.37%	-7.62%	23.64%	-9.5%	67.25%	-	-
Enterprise Value (EV) ¹	52,821	43,604	39,986	43,668	40,891	62,310	62,896	49,585
Change	-	-17.45%	-8.3%	9.21%	-6.36%	52.38%	0.94%	-21.16%
P/E	37.4x	4.12x	26.5x	-	-	46.1x	41.8x	39.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.3x	-	-	-	4x	6.3x
Capitalization / Revenue	24.8x	11.5x	9.8x	13.7x	11x	20.1x	18.4x	17.3x
EV / Revenue	35x	17.5x	14.8x	18.3x	15.2x	25.3x	23.4x	17.3x
EV / EBITDA	76.6x	32x	29.3x	42.2x	32.2x	66.4x	59.2x	-
EV / EBIT	93.9x	37.4x	40.1x	52.1x	37.9x	85.8x	75.4x	-
EV / FCF	84.1x	27.2x	124x	18.2x	126x	682x	139x	-
FCF Yield	1.19%	3.68%	0.81%	5.49%	0.79%	0.15%	0.72%	-
Dividend per Share ²	0.28	0.28	0.28	0.28	0.28	0.55	0.28	0.28
Rate of return	2.77%	3.62%	3.92%	3.17%	3.5%	4.11%	2.09%	2.09%
EPS ²	0.27	1.88	0.27	-	-	0.29	0.32	0.34
Distribution rate	104%	14.9%	104%	-	-	190%	87.5%	82.4%
Net sales ¹	1,508	2,492	2,703	2,391	2,692	2,465	2,689	2,870
EBITDA ¹	689.3	1,364	1,366	1,035	1,270	938	1,062	-
EBIT ¹	562.8	1,167	997.3	837.6	1,080	726	834	-
Net income ¹	1,017	6,958	1,013	1,237	2,143	1,083	1,181	1,274
Net Debt ¹	15,392	14,921	13,489	10,908	11,244	12,725	13,311	-
Reference price ²	10.10	7.74	7.15	8.84	8.00	13.38	13.38	13.38
Nbr of stocks (in thousands)	3,705,882	3,705,882	3,705,882	3,705,882	3,705,882	3,705,882	-	-
Announcement Date	28/02/22	30/03/23	26/03/24	17/03/25	24/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KINGDOM HOLDING COMPANY	-	25.73x	67.61x	4.02%	13.5B
HAL TRUST	11.76x	1.22x	5.27x	2.47%	16.98B
MERITZ FINANCIAL GROUP INC.	7.84x	14.9x	-	-.--%	15.41B
WASHINGTON H. SOUL PATTINSON AND COMPANY LIMITED	6.16x	9.55x	27.86x	2.57%	11.96B
KOÇ HOLDING	11.94x	0.57x	10.93x	3.36%	11.77B
Average	9.42x	10.39x	27.92x	2.48%	13.92B
Weighted average by Cap.	9.53x	10.32x	27.01x	2.39%