| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 4161 | 4006 | CRER.F | 4164 | 4163 | | 4001 | |
| SASE:4161 | SASE:4006 | OTCPK:CRER.F | SASE:4164 | SASE:4163 | | SASE:4001 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 3.2% | 3.0% | 3.3% | 3.8% | 10.2% | | 5.6% | |
| 3Y CAGR | 9.0% | 3.6% | 6.7% | 5.4% | 8.6% | | 8.4% | |
| Latest Twelve Months | 3.2% | 1.0% | 2.8% | 10.8% | 12.6% | | 3.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 6.6% | 4.6% | 2.9% | 10.8% | 7.1% | | 4.5% | |
| Prior Fiscal Year | 6.3% | 4.7% | 2.6% | 11.0% | 8.2% | | 4.2% | |
| Latest Fiscal Year | 6.5% | 5.9% | 2.5% | 9.2% | 7.9% | | 4.0% | |
| Latest Twelve Months | 6.5% | 6.7% | 2.5% | 9.3% | 7.9% | | 3.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.61x | 1.14x | 0.29x | 1.68x | 1.29x | | 0.85x | |
| EV / LTM EBIT | 24.8x | 17.1x | 11.4x | 18.1x | 16.4x | | 22.3x | |
| Price / LTM Sales | 1.22x | 0.46x | 0.12x | 1.61x | 0.99x | | 0.67x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.29x | 1.29x | 1.68x | | | | | |
| Historical EV / LTM Revenue | 1.11x | 1.31x | 1.35x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.91x | 0.96x | 1.01x | | | | | |
| (x) LTM Revenue | 10,810 | 10,810 | 10,810 | | | | | |
| (=) Implied Enterprise Value | 9,878 | 10,398 | 10,918 | | | | | |
| (-) Non-shareholder Claims * | (1,894) | (1,894) | (1,894) | | | | | |
| (=) Equity Value | 7,984 | 8,504 | 9,024 | | | | | |
| (/) Shares Outstanding | 900.0 | 900.0 | 900.0 | | | | | |
| Implied Value Range | 8.87 | 9.45 | 10.03 | | | | | |
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 8.87 | 9.45 | 10.03 | | 8.07 | | | |
| Upside / (Downside) | 9.9% | 17.1% | 24.2% | | | | | |