Al Hassan Ghazi Ibrahim Shakerشاكر
- Price
- 14.50 SAR
- Fair value
- 10.32 SAR
- Discount to fair value
- −41%
- Mkt cap
- 981.79M
- P/E
- 12.0×
- P/B
- 1.15×
- EV
- 1.43B
- Div yield
- 2.83%
- ROE
- 9.6%
- Net margin
- 5.9%
Current price14.5SAR
Fair value (est., median)10.32SAR
UndervaluedFair valueOvervalued
+40.6% above fair valueWould need to fall ~28.9% to reach fair value.
Median ofDDM 7.45Graham 17.83Residual Income 9.94Earnings Power 10.69
Health Check
53.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (2.83%).
- Above-average growth expected.
Risks
- Trades 40.6% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
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 | 1.04B | 1.24B | 1.42B | 1.39B | — |
| Net Income | 32.83M | 65.43M | 81.59M | 81.75M | 78.82M |
| Net Margin | 3.2% | 5.3% | 5.8% | 5.9% | — |
| Operating Cash Flow | -34.94M | 20.82M | 161.47M | -124.34M | — |
| OCF Margin | -3.4% | 1.7% | 11.4% | -8.9% | — |
| Capital Expenditure | 1.69M | 2.20M | 13.07M | 10.43M | — |
| Free Cash Flow | -36.62M | 18.61M | 148.41M | -134.77M | — |
| FCF Margin | -3.5% | 1.5% | 10.5% | -9.7% | — |
| FCF Conversion | -111.5% | 28.4% | 181.9% | -164.9% | — |
| EPS (Diluted) | 0.48/sh | 0.97/sh | 1.20/sh | 1.21/sh | 1.16/sh |
| Dividend / Share | — | — | — | 0.41/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield2.83%
Dividend / share0.41
If you invest
Shares (≈)689
Est. annual income282.35
At this rate, dividends alone return your capital in ~35.4 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 | — | — | — | — | 0.41 | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Valuation breakdown
Fair value = median of the applicable methods (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
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
7.45
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
17.83
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
9.94
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
10.69
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)10.32
▸ 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 Al Hassan Ghazi Ibrahim Shaker regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +2.8%(+2.8% Dividends · +0.0% Capital gain)
- Annualised (IRR)
- +6.4%
Invested1KSAR
Dividends28SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.