Basic Chemical Industries (BCI)بي سي آي
- Price
- 24.33 SAR
- Fair value
- 11.16 SAR
- Discount to fair value
- −118%
- Mkt cap
- 669.08M
- P/E
- 38.5×
- P/B
- 1.13×
- EV
- 939.78M
- Div yield
- 4.11%
- ROE
- 2.9%
- Net margin
- 2.4%
Current price24.33SAR
Fair value (est., median)11.16SAR
UndervaluedFair valueOvervalued
+118.1% above fair valueWould need to fall ~54.1% to reach fair value.
Median ofDCF 11.16DDM 18.16Graham 17.69Residual Income 0.05Earnings Power 6.17
Health Check
31.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 118.1% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
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.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for detailsDemo series
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 674.67M | 741.11M | 755.58M | 729.97M | — |
| Net Income | 40.43M | 5.52M | 8.51M | 17.37M | 36.82M |
| Net Margin | 6.0% | 0.7% | 1.1% | 2.4% | — |
| Operating Cash Flow | 65.73M | 111.42M | 10.00M | 85.07M | — |
| OCF Margin | 9.7% | 15.0% | 1.3% | 11.7% | — |
| Capital Expenditure | 121.96M | 19.51M | 17.07M | 24.62M | — |
| Free Cash Flow | -56.23M | 91.91M | -7.07M | 60.45M | — |
| FCF Margin | -8.3% | 12.4% | -0.9% | 8.3% | — |
| FCF Conversion | -139.1% | 1,665.6% | -83.1% | 347.9% | — |
| EPS (Diluted) | 1.47/sh | 0.20/sh | 0.31/sh | 0.63/sh | 1.34/sh |
| Dividend / Share | 0.39/sh | 1.00/sh | — | 1.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield4.11%
Dividend / share1.00
If you invest
Shares (≈)411
Est. annual income411.00
At this rate, dividends alone return your capital in ~24.3 years.
Dividend history
Dividend / share & historical yield (SAR).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
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 | — | — | — | — | 1.00 | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | 1.00 | — |
| 2022 | — | — | — | — | 0.39 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
11.16
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
18.16
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
17.69
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
0.05
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
6.17
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)11.16
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.67%
- CAPM cost of equity
- 10.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 6.00%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 5
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Basic Chemical Industries (BCI) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +4.1%(+4.1% Dividends · +0.0% Capital gain)
- Annualised (IRR)
- +9.5%
Invested1KSAR
Dividends41SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.