| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 4300 | 4310 | 4250 | 4100 | 4230 | | 4220 | |
| SASE:4300 | SASE:4310 | SASE:4250 | SASE:4100 | SASE:4230 | | SASE:4220 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 1.5% | 0.9% | 16.5% | 11.9% | 15.9% | | -14.8% | |
| 3Y CAGR | 14.7% | 55.2% | 83.0% | NM- | 37.2% | | 4.6% | |
| Latest Twelve Months | 38.9% | 137.5% | 43.3% | 14.4% | 558.3% | | -58.7% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 28.7% | -65.1% | -212.9% | 8.6% | -19.2% | | -135.8% | |
| Prior Fiscal Year | 32.0% | -63.8% | 22.9% | 47.3% | -46.0% | | 10.2% | |
| Latest Fiscal Year | 35.5% | -9.2% | 20.6% | 47.6% | 4.3% | | -248.5% | |
| Latest Twelve Months | 35.5% | -9.2% | 20.6% | 47.6% | 4.6% | | -248.5% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 6.65x | 38.67x | 22.08x | 22.96x | 0.66x | | 35.89x | |
| EV / LTM EBIT | 18.8x | -420.3x | 107.3x | 48.2x | 14.3x | | -14.4x | |
| Price / LTM Sales | 6.15x | 30.55x | 16.17x | 26.27x | 0.41x | | 17.64x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.66x | 22.08x | 38.67x | | | | | |
| Historical EV / LTM Revenue | 11.93x | 35.89x | 51.05x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 26.62x | 28.02x | 29.42x | | | | | |
| (x) LTM Revenue | 426 | 426 | 426 | | | | | |
| (=) Implied Enterprise Value | 11,337 | 11,934 | 12,531 | | | | | |
| (-) Non-shareholder Claims * | 0 | 0 | 0 | | | | | |
| (=) Equity Value | 11,337 | 11,934 | 12,531 | | | | | |
| (/) Shares Outstanding | 523.3 | 523.3 | 523.3 | | | | | |
| Implied Value Range | 21.67 | 22.81 | 23.95 | | | | | |
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 21.67 | 22.81 | 23.95 | | 14.32 | | | |
| Upside / (Downside) | 51.3% | 59.3% | 67.2% | | | | | |