Stock 1211 SAUDI ARABIAN MINING COMPANY (MA'ADEN)
Add to a list
To use this feature you must be a member
Log inSign up

Financials Saudi Arabian Mining Company (Ma'aden)

Equities

1211

SA123GA0ITH7

Diversified Mining

Delayed Saudi Arabian S.E.
Other stock markets
 05:16:40 2024-07-10 am EDT 		5-day change 1st Jan Change
42.55 SAR -0.12% Intraday chart for Saudi Arabian Mining Company (Ma'aden) +1.79% -12.36%
May. 22 Saudi Arabia's Ma'aden Extracts Lithium from Seawater in Pilot Project MT
May. 21 Saudi Ma'aden extracting lithium from seawater, CEO says RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 54,638 49,839 96,601 159,238 179,236 157,190 - -
Enterprise Value (EV) 1 98,953 92,854 135,811 185,900 202,707 183,643 181,554 179,722
P/E ratio -71.6 x -238 x 18.5 x 17.1 x 113 x 48.9 x 33.5 x 30.5 x
Yield - - - - - - - -
Capitalization / Revenue 3.08 x 2.68 x 3.61 x 3.95 x 6.12 x 5.19 x 4.67 x 4.37 x
EV / Revenue 5.58 x 5 x 5.07 x 4.62 x 6.92 x 6.06 x 5.4 x 5 x
EV / EBITDA 17.9 x 16.5 x 11.3 x 10 x 19.9 x 16.5 x 14 x 13.1 x
EV / FCF 295 x -197 x 27.3 x 13.9 x 53.8 x 80.9 x 41 x 30.3 x
FCF Yield 0.34% -0.51% 3.66% 7.22% 1.86% 1.24% 2.44% 3.3%
Price to Book 1.71 x 1.65 x 2.71 x 1.77 x 3.86 x 3.17 x 2.92 x 2.66 x
Nbr of stocks (in thousands) 3,691,773 3,691,773 3,691,773 3,691,773 3,691,773 3,689,896 - -
Reference price 2 14.80 13.50 26.17 43.13 48.55 42.60 42.60 42.60
Announcement Date 2/2/20 2/3/21 2/27/22 2/12/23 2/26/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 17,736 18,580 26,769 40,277 29,272 30,299 33,634 35,934
EBITDA 1 5,522 5,632 11,985 18,550 10,193 11,150 13,009 13,721
EBIT 1 885.6 810.6 7,414 13,537 3,816 6,533 7,863 8,267
Operating Margin 4.99% 4.36% 27.69% 33.61% 13.04% 21.56% 23.38% 23.01%
Earnings before Tax (EBT) 1 -1,111 -694.9 5,671 13,018 2,592 5,022 6,898 7,945
Net income 1 -739.5 -209 5,228 9,319 1,577 3,410 5,012 5,920
Net margin -4.17% -1.12% 19.53% 23.14% 5.39% 11.26% 14.9% 16.47%
EPS 2 -0.2067 -0.0567 1.417 2.527 0.4300 0.8715 1.274 1.395
Free Cash Flow 1 335 -472.1 4,969 13,416 3,770 2,269 4,424 5,938
FCF margin 1.89% -2.54% 18.56% 33.31% 12.88% 7.49% 13.15% 16.52%
FCF Conversion (EBITDA) 6.07% - 41.46% 72.32% 36.99% 20.35% 34.01% 43.28%
FCF Conversion (Net income) - - 95.05% 143.96% 239.06% 66.53% 88.27% 100.31%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/2/20 2/3/21 2/27/22 2/12/23 2/26/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 8,519 8,914 11,876 10,014 9,472 8,045 6,966 6,226 8,035 7,348 7,570 7,646 7,904
EBITDA 1 - 4,404 - 4,067 4,321 2,174 2,119 1,813 3,227 2,982 2,604 2,468 2,733
EBIT 1 2,882 - 5,554 2,954 1,767 930.2 843.4 212 1,831 1,856 1,440 1,399 1,645
Operating Margin 33.82% - 46.76% 29.49% 18.65% 11.56% 12.11% 3.41% 22.78% 25.26% 19.02% 18.3% 20.82%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 1 2,090 2,172 4,028 2,103 1,016 419.4 350.9 -83 890 - 580.6 614.6 898.1
Net margin 24.53% 24.37% 33.92% 21% 10.73% 5.21% 5.04% -1.33% 11.08% - 7.67% 8.04% 11.36%
EPS 2 0.5667 - 1.093 0.5667 0.2800 0.1133 0.1000 -0.0200 0.2400 0.2700 0.1542 0.1617 0.2363
Dividend per Share - - - - - - - - - - - - -
Announcement Date 2/27/22 4/28/22 8/11/22 11/1/22 2/12/23 5/24/23 8/15/23 10/31/23 2/26/24 5/13/24 - - -
1SAR in Million2SAR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 44,315 43,015 39,210 26,662 23,471 26,453 24,364 22,533
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 8.025 x 7.637 x 3.272 x 1.437 x 2.303 x 2.372 x 1.873 x 1.642 x
Free Cash Flow 1 335 -472 4,969 13,416 3,770 2,269 4,424 5,938
ROE (net income / shareholders' equity) -2.53% -0.69% 15.9% 23.1% 3.45% 6.71% 9.13% 9.62%
ROA (Net income/ Total Assets) - -0.22% 5.23% 8.67% 1.41% 3.28% 4.73% 4.86%
Assets 1 - 97,200 100,033 107,462 111,709 103,913 106,013 121,753
Book Value Per Share 2 8.670 8.190 9.660 24.40 12.60 13.40 14.60 16.00
Cash Flow per Share 2 0.8800 1.060 2.550 4.320 2.040 2.460 2.520 2.720
Capex 1 2,770 4,377 4,447 2,520 3,759 6,907 7,536 7,671
Capex / Sales 15.62% 23.56% 16.61% 6.26% 12.84% 22.8% 22.41% 21.35%
Announcement Date 2/2/20 2/3/21 2/27/22 2/12/23 2/26/24 - - -
1SAR in Million2SAR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Saudi Arabian Mining Company (Ma'aden)

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
10
Last Close Price
42.6 SAR
Average target price
36.44 SAR
Spread / Average Target
-14.47%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Mining

1st Jan change Capi.
SAUDI ARABIAN MINING COMPANY (MA'ADEN) Stock Saudi Arabian Mining Company (Ma'aden)
-12.36% 41.91B
BHP GROUP LIMITED Stock BHP Group Limited
-14.36% 149B
RIO TINTO PLC Stock Rio Tinto plc
-11.13% 114B
GLENCORE PLC Stock Glencore plc
+0.58% 73.95B
GRUPO MÉXICO, S.A.B. DE C.V. Stock Grupo México, S.A.B. de C.V.
+16.39% 47.51B
ANGLO AMERICAN PLC Stock Anglo American plc
+22.25% 36.89B
HINDUSTAN ZINC LIMITED Stock Hindustan Zinc Limited
+106.35% 34.08B
TECK RESOURCES LIMITED Stock Teck Resources Limited
+17.55% 25.01B
VEDANTA LIMITED Stock Vedanta Limited
+78.09% 20.68B
IVANHOE MINES LTD. Stock Ivanhoe Mines Ltd.
+47.86% 18.5B
Integrated Mining
  1. Stock Market
  2. Equities
  3. 1211 Stock
  4. Financials Saudi Arabian Mining Company (Ma'aden)