Financials Saudi Manpower Solutions Company

Equities

1834

SA562G3GSL11

Employment Services

Market Closed - Saudi Arabian S.E. 08:20:05 2024-07-11 am EDT 5-day change 1st Jan Change
8.88 SAR +1.72% Intraday chart for Saudi Manpower Solutions Company -0.34% 0.00%

Valuation

Fiscal Period: December 2024 2025 2026
Capitalization 1 3,552 - -
Enterprise Value (EV) 1 3,552 3,552 3,552
P/E ratio 20.2 x 17.8 x 15.6 x
Yield 3.55% 4% 4.84%
Capitalization / Revenue 1.81 x 1.62 x 1.46 x
EV / Revenue 1.81 x 1.62 x 1.46 x
EV / EBITDA 16.5 x 15.1 x 13.5 x
EV / FCF 26 x 25.5 x 19.5 x
FCF Yield 3.84% 3.92% 5.13%
Price to Book 6.73 x 6.83 x 6.3 x
Nbr of stocks (in thousands) 400,000 - -
Reference price 2 8.880 8.880 8.880
Announcement Date - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2023 2024 2025 2026
Net sales 1 - 1,968 2,190 2,440
EBITDA 1 - 215.5 236 264
EBIT 1 - 169.5 192 219.5
Operating Margin - 8.61% 8.77% 9%
Earnings before Tax (EBT) 1 - 192 218 249
Net income 1 166.3 177 201 230
Net margin - 9% 9.18% 9.43%
EPS 2 0.4200 0.4400 0.5000 0.5700
Free Cash Flow 1 - 136.6 139.1 182.2
FCF margin - 6.94% 6.35% 7.47%
FCF Conversion (EBITDA) - 63.36% 58.94% 69.03%
FCF Conversion (Net income) - 77.15% 69.2% 79.24%
Dividend per Share 2 - 0.3150 0.3550 0.4300
Announcement Date 4/29/24 - - -
1SAR in Million2SAR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2024 Q2
Net sales 1 483
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income -
Net margin -
EPS -
Dividend per Share -
Announcement Date -
1SAR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2023 2024 2025 2026
Net Debt - - - -
Net Cash position - - - -
Leverage (Debt/EBITDA) - - - -
Free Cash Flow 1 - 137 139 182
ROE (net income / shareholders' equity) - 29.8% 30.7% 32.2%
ROA (Net income/ Total Assets) - 15.6% 16.2% 17%
Assets 1 - 1,138 1,245 1,357
Book Value Per Share 2 - 1.320 1.300 1.410
Cash Flow per Share - - - -
Capex 1 - 23 22.8 21.8
Capex / Sales - 1.17% 1.04% 0.89%
Announcement Date 4/29/24 - - -
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

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
8.88 SAR
Average target price
8.59 SAR
Spread / Average Target
-3.27%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. 1834 Stock
  4. Financials Saudi Manpower Solutions Company