| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 4250 | 4220 | 4300 | 4310 | 4322 | | 4230 | |
| SASE:4250 | SASE:4220 | SASE:4300 | SASE:4310 | SASE:4322 | | SASE:4230 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 16.5% | 0.5% | 1.5% | 0.9% | 35.2% | | 15.9% | |
| 3Y CAGR | 83.0% | 23.5% | 14.7% | 55.2% | 23.9% | | 37.2% | |
| Latest Twelve Months | 43.3% | -67.4% | 38.9% | 137.5% | 50.9% | | 558.3% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -212.9% | -125.1% | 28.7% | -65.1% | 17.9% | | -19.2% | |
| Prior Fiscal Year | 22.9% | -204.6% | 32.0% | -63.8% | 17.9% | | -46.0% | |
| Latest Fiscal Year | 20.6% | 10.2% | 35.5% | -9.9% | 16.4% | | 4.3% | |
| Latest Twelve Months | 20.6% | -212.2% | 35.5% | -9.9% | 16.4% | | 4.6% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 22.08x | 36.52x | 6.65x | 37.63x | 4.43x | | 0.66x | |
| EV / LTM EBIT | 107.3x | -17.2x | 18.8x | -381.0x | 31.0x | | 14.5x | |
| Price / LTM Sales | 16.17x | 22.04x | 6.15x | 30.04x | 4.17x | | 0.42x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 4.43x | 22.08x | 37.63x | | | | | |
| Historical EV / LTM Revenue | 1.82x | 2.08x | 2.90x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.82x | 0.86x | 0.90x | | | | | |
| (x) LTM Revenue | 3,151 | 3,151 | 3,151 | | | | | |
| (=) Implied Enterprise Value | 2,574 | 2,710 | 2,845 | | | | | |
| (-) Non-shareholder Claims * | (768) | (768) | (768) | | | | | |
| (=) Equity Value | 1,806 | 1,942 | 2,077 | | | | | |
| (/) Shares Outstanding | 30.2 | 30.2 | 30.2 | | | | | |
| Implied Value Range | 59.74 | 64.23 | 68.71 | | | | | |
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 59.74 | 64.23 | 68.71 | | 43.00 | | | |
| Upside / (Downside) | 38.9% | 49.4% | 59.8% | | | | | |