| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 4001 | 4161 | 4163 | 4160 | 4006 | | 4061 | |
| SASE:4001 | SASE:4161 | SASE:4163 | SASE:4160 | SASE:4006 | | SASE:4061 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 5.6% | 3.2% | 10.2% | -46.7% | 3.0% | | 39.1% | |
| 3Y CAGR | 8.4% | 9.0% | 8.6% | 61.6% | 3.6% | | 78.3% | |
| Latest Twelve Months | 4.7% | 1.3% | 12.6% | NM | 1.2% | | -14.2% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 4.6% | 6.8% | 7.1% | -7215.6% | 4.1% | | -93.9% | |
| Prior Fiscal Year | 4.2% | 6.3% | 8.2% | NA | 4.7% | | 16.7% | |
| Latest Fiscal Year | 4.0% | 6.5% | 7.9% | -906.0% | 5.9% | | -20.4% | |
| Latest Twelve Months | 4.0% | 6.5% | 7.4% | -906.0% | 5.9% | | -20.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.95x | 1.58x | 1.34x | 139.55x | 1.16x | | 15.05x | |
| EV / LTM EBIT | 23.5x | 24.2x | 18.1x | -15.4x | 19.6x | | -73.6x | |
| Price / LTM Sales | 0.73x | 1.24x | 1.03x | 150.36x | 0.48x | | 11.85x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.95x | 1.34x | 139.55x | | | | | |
| Historical EV / LTM Revenue | 14.82x | 38.08x | 114.66x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 13.60x | 14.31x | 15.03x | | | | | |
| (x) LTM Revenue | 44 | 44 | 44 | | | | | |
| (=) Implied Enterprise Value | 597 | 628 | 659 | | | | | |
| (-) Non-shareholder Claims * | (141) | (141) | (141) | | | | | |
| (=) Equity Value | 456 | 487 | 519 | | | | | |
| (/) Shares Outstanding | 31.5 | 31.5 | 31.5 | | | | | |
| Implied Value Range | 14.47 | 15.47 | 16.47 | | | | | |
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 14.47 | 15.47 | 16.47 | | 16.32 | | | |
| Upside / (Downside) | -11.3% | -5.2% | 0.9% | | | | | |