United Wire Factories (Aslak)أسلاك
- Price
- 16.86 SAR
- Fair value
- 6.91 SAR
- Discount to fair value
- −144%
- Mkt cap
- 473.43M
- P/E
- 91.3×
- P/B
- 1.33×
- EV
- 429.27M
- Div yield
- 2.97%
- ROE
- 1.5%
- Net margin
- 0.7%
Current price16.86SAR
Fair value (est., median)6.91SAR
UndervaluedFair valueOvervalued
+144.1% above fair valueWould need to fall ~59.0% to reach fair value.
Median ofDCF 13.76DDM 6.91Graham 14.16Residual Income 4.32Earnings Power 6.7
Health Check
36.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 144.1% 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 | 1.03B | 792.78M | 707.29M | 770.55M | — |
| Net Income | 56.68M | 20.42M | 16.23M | 5.18M | 4.80M |
| Net Margin | 5.5% | 2.6% | 2.3% | 0.7% | — |
| Operating Cash Flow | 81.11M | 3.68M | 68.05M | 29.88M | — |
| OCF Margin | 7.9% | 0.5% | 9.6% | 3.9% | — |
| Capital Expenditure | 7.79M | 16.54M | 39.12M | 11.55M | — |
| Free Cash Flow | 73.31M | -12.86M | 28.92M | 18.33M | — |
| FCF Margin | 7.1% | -1.6% | 4.1% | 2.4% | — |
| FCF Conversion | 129.4% | -63.0% | 178.2% | 353.7% | — |
| EPS (Diluted) | 2.02/sh | 0.73/sh | 0.58/sh | 0.18/sh | 0.17/sh |
| Dividend / Share | 1.81/sh | 1.00/sh | 0.75/sh | 0.50/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield2.97%
Dividend / share0.50
If you invest
Shares (≈)593
Est. annual income296.50
At this rate, dividends alone return your capital in ~33.7 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 | — | — | — | — | 0.50 | — |
| 2024 | — | — | — | — | 0.75 | — |
| 2023 | — | — | — | — | 1.00 | — |
| 2022 | — | — | — | — | 1.81 | — |
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
13.76
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
6.91
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
14.16
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
4.32
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
6.70
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)6.91
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.46%
- 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 United Wire Factories (Aslak) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.0%(+3.0% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +6.8%
Invested1KSAR
Dividends30SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.