Naseej International Tradingنسيج
- Price
- 23.69 SAR
- Fair value
- 3.87 SAR
- Discount to fair value
- −512%
- Mkt cap
- 258.15M
- P/B
- 17.20×
- EV
- 389.02M
- ROE
- -226.6%
- Net margin
- -47.2%
Current price23.69SAR
Fair value (est., median)3.87SAR
UndervaluedFair valueOvervalued
+511.8% above fair valueWould need to fall ~83.7% to reach fair value.
Median ofDCF 3.87
Health Check
20
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 511.8% above estimated fair value.
- Currently loss-making.
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
- Expensive on book (P/B 17.2×).
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 | 280.18M | 260.52M | 196.75M | 72.02M | — |
| Net Income | -1.38M | -15.93M | -42.59M | -34.01M | -36.16M |
| Net Margin | -0.5% | -6.1% | -21.6% | -47.2% | — |
| Operating Cash Flow | -14.56M | 29.20M | 32.00M | 13.59M | — |
| OCF Margin | -5.2% | 11.2% | 16.3% | 18.9% | — |
| Capital Expenditure | 901.0K | 2.62M | 4.61M | 5.23M | — |
| Free Cash Flow | -15.46M | 26.58M | 27.38M | 8.36M | — |
| FCF Margin | -5.5% | 10.2% | 13.9% | 11.6% | — |
| FCF Conversion | -1,123.3% | 166.8% | 64.3% | 24.6% | — |
| EPS (Diluted) | -0.13/sh | -1.46/sh | -3.91/sh | -3.12/sh | -3.32/sh |
| Dividend / Share | — | — | — | — | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Valuation breakdown
Fair value = median of the applicable methods (DCF).
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
3.87
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
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)3.87
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.68%
- 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 Naseej International Trading regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +0.0%(0.0% Dividends · +0.0% Capital gain)
- Annualised (IRR)
- +0.0%
Invested1KSAR
Dividends0SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.