Blended from: DCF · Graham
Trades about 41.8% above its estimated fair value.
Modest growth of about 4% a year is expected.
A steady, profitable operating history.
Carries meaningful debt relative to equity.
Pays no dividend.
—
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.
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.
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2014، your value today is 23,246.89. You put in 13,000.00 over 13 years. Total return: +78.8% (+14.9% Dividends، +63.9% Capital gain).
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Fair value = median of the applicable methods (DCF، 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 | — | — | — | — | — | — |
| 2024 | — | — | — | 1.45 | 1.45 | 3.1% |
| 2023 | — | — | — | 1.30 | 1.30 | 3.7% |
| 2022 | — | — | — | 1.60 | 1.60 | 4.7% |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 3.61B | 3.18B | 3.02B | 4.07B |
| Net Income | 162.85M | 136.04M | 106.03M | 218.30M |
| Net Margin | 4.5% | 4.3% | 3.5% | 5.4% |
| Operating Cash Flow | 0 | 0 | 0 | 0 |
| OCF Margin | — | — | — | — |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 189.79M |
| FCF Margin | — | — | — | 4.7% |
| FCF Conversion | — | — | — | 86.9% |
| EPS (Diluted) | 2.71 | 2.27 | 1.77 | 3.64 |
| Dividend / Share | 1.60 | 1.30 | 1.45 | 0.00 |
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.