Blended from: DDM · Graham
Trades about 291.1% above its estimated fair value.
Modest growth of about 5.6% a year is expected.
A steady, profitable operating history.
Strong balance sheet — cash covers total debt.
Yields 1.65% but pays out more than it earns — watch sustainability.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Trailing estimate from the most recent annual dividend — at this rate, dividends alone return your capital in ~60.8 years. Dividends aren’t guaranteed and exclude price changes.
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2021، your value today is 5,639.10. You put in 6,000.00 over 6 years. Total return: -6.0% (+5.4% Dividends، -11.4% Capital gain).
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Fair value = median of the applicable methods (DDM، Graham).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Revenue, net income and margin.
Dividend / share & historical yield (SAR).
Per-share dividends by quarter, full-year total, and yield on the year's average price · SAR
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | 1.68 | — | 1.68 | 3.35 | 1.8% |
| 2024 | — | 1.15 | — | 1.15 | 2.30 | 1.0% |
| 2023 | — | 1.16 | — | 1.16 | 2.31 | 1.3% |
| 2022 | — | 1.50 | — | 1.50 | 3.00 | 1.6% |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 1.07B | 1.07B | 1.45B | 1.26B |
| Net Income | 424.60M | 390.06M | 621.84M | 395.60M |
| Net Margin | 39.6% | 36.4% | 43.0% | 31.4% |
| Operating Cash Flow | 0 | 0 | 0 | 0 |
| OCF Margin | — | — | — | — |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 116.64M |
| FCF Margin | — | — | — | 9.2% |
| FCF Conversion | — | — | — | 29.5% |
| EPS (Diluted) | 3.54 | 3.25 | 5.18 | 3.30 |
| Dividend / Share | 3.00 | 2.31 | 2.30 | 3.35 |
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
Measurable on 1 of 4 AAOIFI ratios; 3 not in this dataset.
Screening estimate, not a fatwa — we never pass a ratio without showing it. Verify with a qualified Shariah board.
Zakat due on a shareholding at today's price.
Long-term base uses cash & equivalents only (receivables and inventory are not in our data), so it understates zakat.
Zakat is due only after one full lunar year of ownership (hawl).
Estimate only, not a ZATCA filing — zakat on shares depends on intent (trading vs long-term). Consult a specialist.