| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 4009 | 4017 | 4002 | 4007 | 4013 | | 4005 | |
| SASE:4009 | SASE:4017 | SASE:4002 | SASE:4007 | SASE:4013 | | SASE:4005 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 14.0% | 11.2% | 9.2% | 3.4% | 17.4% | | 12.8% | |
| 3Y CAGR | 15.5% | 12.4% | 10.3% | 6.6% | 15.6% | | 15.2% | |
| Latest Twelve Months | 8.7% | 20.0% | 6.4% | -1.9% | 17.8% | | 19.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 8.3% | 15.7% | 27.9% | 21.3% | 20.3% | | 19.2% | |
| Prior Fiscal Year | 12.2% | 14.4% | 28.0% | 29.1% | 22.0% | | 22.8% | |
| Latest Fiscal Year | 15.3% | 12.9% | 25.1% | 26.5% | 21.0% | | 19.7% | |
| Latest Twelve Months | 15.3% | 12.9% | 25.1% | 26.5% | 21.0% | | 19.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.86x | 4.12x | 5.06x | 5.47x | 9.56x | | 5.35x | |
| EV / LTM EBIT | 18.7x | 32.1x | 20.1x | 20.6x | 45.4x | | 27.2x | |
| Price / LTM Sales | 2.00x | 3.87x | 4.92x | 5.54x | 9.05x | | 5.42x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 2.86x | 5.06x | 9.56x | | | | | |
| Historical EV / LTM Revenue | 2.76x | 3.70x | 6.98x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 4.61x | 4.85x | 5.10x | | | | | |
| (x) LTM Revenue | 1,294 | 1,294 | 1,294 | | | | | |
| (=) Implied Enterprise Value | 5,966 | 6,280 | 6,594 | | | | | |
| (-) Non-shareholder Claims * | 79 | 79 | 79 | | | | | |
| (=) Equity Value | 6,045 | 6,359 | 6,673 | | | | | |
| (/) Shares Outstanding | 44.9 | 44.9 | 44.9 | | | | | |
| Implied Value Range | 134.79 | 141.79 | 148.79 | | | | | |
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 134.79 | 141.79 | 148.79 | | 156.20 | | | |
| Upside / (Downside) | -13.7% | -9.2% | -4.7% | | | | | |