|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 73.65 SAR | +1.87% |
|
-0.81% | -12.84% |
| 04:28pm | Goldman Sachs Trims eXtra's PT, Affirms Buy Rating | MT |
| 06-24 | EFG-Hermes Brokerage Cuts eXtra PT, Affirms Buy Rating | MT |
Company Valuation: United Electronics Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 7,799 | 5,308 | 6,744 | 6,876 | 6,462 | 5,439 | - | - |
| Change | - | -31.93% | 27.04% | 1.96% | -6.02% | -15.84% | - | - |
| Enterprise Value (EV) 1 | 8,312 | 6,341 | 7,946 | 7,677 | 7,913 | 7,881 | 7,714 | 8,185 |
| Change | - | -23.71% | 25.32% | -3.39% | 3.08% | -0.41% | -2.12% | 6.11% |
| P/E | 20.5x | 12.6x | 18.4x | 13.5x | 13.6x | 11.4x | 9.86x | 9.21x |
| PBR | 8.18x | 4.56x | 5.32x | 4.03x | 4.13x | 3.1x | 2.84x | 2.65x |
| PEG | - | 1.94x | -1.6x | 0.4x | -1.93x | 2.56x | 0.7x | 1.29x |
| Capitalization / Revenue | 1.34x | 0.88x | 1.09x | 1.01x | 0.87x | 0.69x | 0.65x | 0.61x |
| EV / Revenue | 1.42x | 1.05x | 1.28x | 1.13x | 1.06x | 1x | 0.92x | 0.92x |
| EV / EBITDA | 15.6x | 11.7x | 14.6x | 11.7x | 9.97x | 9.15x | 8.13x | 7.96x |
| EV / EBIT | 17.4x | 13.1x | 16.5x | 12.6x | 11.8x | 10.7x | 9.43x | 9.65x |
| EV / FCF | -153x | -39.6x | 52.2x | 33.5x | 240x | 20.5x | 16.6x | 14.3x |
| FCF Yield | -0.65% | -2.52% | 1.92% | 2.99% | 0.42% | 4.87% | 6.02% | 7.01% |
| Dividend per Share 2 | 3.516 | - | 3.5 | 7 | - | 5.181 | 5.849 | 6.44 |
| Rate of return | 3.32% | - | 3.9% | 7.76% | - | 7.03% | 7.94% | 8.74% |
| EPS 2 | 5.164 | 5.5 | 4.88 | 6.68 | 6.21 | 6.486 | 7.468 | 8.001 |
| Distribution rate | 68.1% | - | 71.7% | 105% | - | 79.9% | 78.3% | 80.5% |
| Net sales 1 | 5,834 | 6,031 | 6,201 | 6,781 | 7,446 | 7,860 | 8,376 | 8,868 |
| EBITDA 1 | 532.9 | 544.2 | 545.1 | 657 | 794 | 861.7 | 948.9 | 1,028 |
| EBIT 1 | 478.3 | 484.1 | 480.6 | 609.2 | 669.7 | 737.6 | 817.7 | 848.4 |
| Net income 1 | 396.8 | 440.2 | 390.5 | 534.4 | 497 | 526.6 | 584.4 | 634.4 |
| Net Debt 1 | 512.6 | 1,032 | 1,202 | 800.1 | 1,451 | 2,442 | 2,275 | 2,746 |
| Reference price 2 | 105.78 | 69.10 | 89.70 | 90.20 | 84.50 | 73.65 | 73.65 | 73.65 |
| Nbr of stocks (in thousands) | 73,728 | 76,823 | 75,184 | 76,236 | 76,478 | 73,847 | - | - |
| Announcement Date | 21/02/22 | 20/02/23 | 19/02/24 | 13/02/25 | 17/02/26 | - | - | - |
1SAR in Million2SAR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.15x | 0.99x | 9.04x | 7.15% | 1.42B | |
| 12.03x | 0.36x | 5.65x | 5.15% | 15.99B | |
| 18.03x | 0.83x | 9.16x | 4.3% | 6.09B | |
| 12.52x | 0.56x | 9.38x | 2.49% | 4.36B | |
| 14.2x | 0.26x | 4.59x | 1.58% | 2.2B | |
| 7.04x | 0.13x | 2.66x | 2.64% | 2.12B | |
| 14.25x | 0.3x | 6.22x | 2.67% | 1.74B | |
| 15.15x | 0.11x | 1.64x | 3.21% | 1.15B | |
| 19.67x | 0.36x | 9.84x | 0.79% | 815M | |
| Average | 13.78x | 0.43x | 6.46x | 3.33% | 3.99B | |
| Weighted average by Cap. | 13.29x | 0.46x | 6.59x | 4.11% |
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
- Stock Market
- Stocks
- 4003 Stock
- Valuation United Electronics Company
Select your edition
All financial news and data tailored to specific country editions
