XSAU
4280
Market cap8.70bUSD
May 20, Last price
8.80SAR
1D
0.57%
1Q
-7.47%
Jan 2017
-26.05%
IPO
-17.76%
Name
Kingdom Holding Company SJSC
Chart & Performance
Profile
Kingdom Holding Company is a private equity firm specializing in making investments in banking and financial services, real estate, luxury hotels and hotel management, digital services, e-commerce, investment funds, hospitality, aviation, petrochemicals, media and publishing, entertainment, healthcare including healthcare provision and healthcare management and consultancy, education, energy, manufacturing, consumer and retail, agriculture, social media, technology, and industrial sectors. The firm seeks to invest primarily in Saudi Arabia and developing markets within the Middle East and Africa but also invests internationally including the United States. Kingdom Holding Company was founded in 1980 and is based in Riyadh, Saudi Arabia.
Valuation
Title SAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,390,524 -11.57% | 2,703,372 8.48% | 2,492,121 65.22% | |||||||
Cost of revenue | 1,366,561 | 1,199,837 | 1,142,768 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,023,963 | 1,503,535 | 1,349,353 | |||||||
NOPBT Margin | 42.83% | 55.62% | 54.14% | |||||||
Operating Taxes | 244,094 | 307,832 | 364,286 | |||||||
Tax Rate | 23.84% | 20.47% | 27.00% | |||||||
NOPAT | 779,869 | 1,195,703 | 985,067 | |||||||
Net income | 1,236,970 22.08% | 1,013,243 -85.44% | 6,957,868 583.87% | |||||||
Dividends | (1,037,565) | (1,037,636) | (942,665) | |||||||
Dividend yield | 3.04% | 3.92% | 3.29% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,045,759 | 2,208,888 | 5,105,425 | |||||||
Long-term debt | 9,551,676 | 13,204,033 | 13,256,073 | |||||||
Deferred revenue | 146,972 | |||||||||
Other long-term liabilities | 733,642 | 330,093 | 34,278 | |||||||
Net debt | (29,200,957) | (23,418,446) | (20,134,043) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,674,819 | 702,747 | 1,754,262 | |||||||
CAPEX | (276,533) | (467,993) | (151,173) | |||||||
Cash from investing activities | 1,560,577 | 3,477,943 | 506,587 | |||||||
Cash from financing activities | (4,364,680) | (5,594,060) | (68,513) | |||||||
FCF | 802,045 | (1,886,078) | 2,464,514 | |||||||
Balance | ||||||||||
Cash | 1,739,324 | 2,156,365 | 3,143,813 | |||||||
Long term investments | 40,059,068 | 36,675,002 | 35,351,728 | |||||||
Excess cash | 41,678,866 | 38,696,198 | 38,370,935 | |||||||
Stockholders' equity | 40,217,739 | 41,651,118 | 45,964,809 | |||||||
Invested Capital | 12,672,180 | 13,671,234 | 11,844,605 | |||||||
ROIC | 5.92% | 9.37% | 7.28% | |||||||
ROCE | 1.93% | 2.87% | 2.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,856,222 | 3,706,000 | 3,706,000 | |||||||
Price | 8.84 23.64% | 7.15 -7.62% | 7.74 -23.37% | |||||||
Market cap | 34,089,004 28.65% | 26,497,900 -7.62% | 28,684,440 -23.37% | |||||||
EV | 5,513,760 | 7,884,570 | 23,788,467 | |||||||
EBITDA | 1,220,968 | 1,872,149 | 1,547,169 | |||||||
EV/EBITDA | 4.52 | 4.21 | 15.38 | |||||||
Interest | 984,515 | 685,453 | ||||||||
Interest/NOPBT | 96.15% | 50.80% |