Company Valuation: Saudi Cable Company

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,073 703.9 381.4 381.7 674 934.2
Change - -34.39% -45.82% 0.08% 76.57% 38.61%
Enterprise Value (EV) 1 1,574 1,164 827.3 484.5 768.9 1,114
Change - -26.05% -28.93% -41.44% 58.72% 44.83%
P/E -19.5x -3.62x -0.66x 10.4x 13.8x 4.63x
PBR 3.72x 8.4x -0.77x -0.82x -1.61x -4.36x
PEG - -0x -0x -0x 0.4x 0x
Capitalization / Revenue 2.91x 4.38x 5.23x 12.4x 15.3x 5.99x
EV / Revenue 4.27x 7.25x 11.3x 15.8x 17.4x 7.14x
EV / EBITDA -11.8x -10.9x -4.49x -10.3x -11.5x -12.1x
EV / EBIT -9.37x -8.46x -3.97x -7.45x -9.55x -10.7x
EV / FCF -9.6x 17.8x 2.12x 2.63x 24.5x -2.94x
FCF Yield -10.4% 5.62% 47.2% 38% 4.08% -34%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -8.244 -29.12 -86.99 5.478 7.307 30.26
Distribution rate - - - - - -
Net sales 1 368.8 160.6 72.93 30.68 44.08 156
EBITDA 1 -133 -106.8 -184 -47.05 -66.81 -91.76
EBIT 1 -168 -137.5 -208.3 -65.07 -80.52 -104.5
Net income 1 -55.01 -194.3 -580.5 36.56 48.76 201.9
Net Debt 1 501.1 460.1 445.9 102.8 94.98 179.4
Reference price 2 160.77 105.48 57.15 57.20 101.00 140.00
Nbr of stocks (in thousands) 6,673 6,673 6,673 6,673 6,673 6,673
Announcement Date 07/04/21 17/05/22 04/12/23 13/05/24 15/04/25 08/04/26
1SAR in Million2SAR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 289M
24.42x2.91x15.89x2.1% 228B
12.1x1.31x6.18x4.19% 163B
24.76x3.21x14.7x1.96% 149B
32.87x4.91x20.63x1.19% 144B
35.11x4.43x20.62x1.26% 106B
33.64x5.42x18.87x1.34% 92B
31.22x3.88x20.83x1.09% 90.27B
27.09x3.83x19.14x1.07% 89.75B
36.65x6.04x24.06x0.11% 89.53B
Average 28.65x 3.99x 17.88x 1.59% 115.16B
Weighted average by Cap. 27.19x 3.70x 16.91x 1.81%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Saudi Cable Company

Historical PBR trend

Valuation ratios - PBR - Saudi Cable Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Saudi Cable Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Saudi Cable Company

  1. Stock Market
  2. Stocks
  3. 2110 Stock
  4. Valuation Saudi Cable Company