1321TASIGrowth
EAST PIPES
شركة أنابيب الشرق المتكاملة للصناعة
Fair Value (median)
99.15 SAR
Current Price
199.00
Fair
Now
Overvalued
Premium +100.7%· upside -50.2%
Blended from: DCF · DDM · Graham
Health Check
53.6
Overall / 100
Value0
Future40
Past87.5
Health71.1
Dividend69.4
Value0/100
Trades about 100.7% above its estimated fair value.
- Discount to fair value
- -100.7%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 45.3%
- Earnings CAGR (3y)
- —
Past87.5/100
High-quality returns — ROE around 33.7%.
- Return on equity
- 33.7%
- Net margin
- 20.8%
- Earnings CAGR (3y)
- —
- Profitable years
- 3/4
Health71.1/100
Balance sheet is manageable.
- Debt to equity
- 10.7%
- Net debt to equity
- 10%
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend69.4/100
Yields 1.51%, paying out 24.7% of earnings.
- Dividend yield
- 1.51%
- Payout ratio
- 24.7%
- Covered by free cash flow
- Yes
- Years paying
- 2
- Dividend growth
- —
Rewards
- Healthy balance sheet.
- Attractive, covered dividend (1.51%).
Risks
- Trades 100.7% above estimated fair value.
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.
Dividend return (if you buy today)
Dividend yield
+1.51%
income / year on today’s price
Recent dividend / share
3.00
If you invest
Shares (≈)
50
Est. annual income
150.80 SAR
Trailing estimate from the most recent annual dividend — at this rate, dividends alone return your capital in ~66.3 years. Dividends aren’t guaranteed and exclude price changes.
Historical Wealth Simulator
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2022، your value today is 16,382.84. You put in 5,000.00 over 5 years. Total return: +227.7% (+6.3% Dividends، +221.3% Capital gain).
Invested
5,000.00 SAR
Dividends
315.71 SAR
Capital gain
11,067.13 SAR
InvestedCapital gainDividends— dashes = cost basistap a bar for figures
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham).
Discounted Cash Flow
Tap to adjust assumptions
184.47 SAR
Dividend Discount Model
Tap to adjust assumptions
62.42 SAR
Graham Number
Tap to adjust assumptions
99.15 SAR
Fair Value (median)99.15 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.95%
- CAPM cost of equity
- 7.95%
- 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.
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
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 | — | 1.50 | — | 1.50 | 3.00 | 2.3% |
| 2024 | — | 0.50 | — | 0.50 | 1.00 | 0.7% |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Key figures
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 597.47M | 1.44B | 1.54B | 1.83B |
| Net Income | -3.25M | 99.92M | 267.51M | 382.12M |
| Net Margin | -0.5% | 6.9% | 17.3% | 20.8% |
| Operating Cash Flow | -98.58M | 17.77M | 10.72M | 237.58M |
| OCF Margin | -16.5% | 1.2% | 0.7% | 13.0% |
| Capital Expenditure | 3.28M | 3.50M | 5.18M | 8.51M |
| Free Cash Flow | -101.86M | 14.26M | 5.55M | 229.07M |
| FCF Margin | -17.0% | 1.0% | 0.4% | 12.5% |
| FCF Conversion | -3,138.7% | 14.3% | 2.1% | 59.9% |
| EPS (Diluted) | -0.10 | 3.17 | 8.49 | 12.13 |
| Dividend / Share | 0.00 | 0.00 | 1.00 | 3.00 |
Corporate actions
DCash Dividend
2.00 SAR /sh2025-10-30
DCash Dividend
2.50 SAR /sh2025-08-07
DCash Dividend
1.50 SAR /sh2025-01-02
DCash Dividend
1.50 SAR /sh2024-08-06
DCash Dividend
1.00 SAR /sh2023-07-17
SStock Split
1.5×2022-10-20
Community Notes0
No notes yet. Be the first to share a thesis.