East Pipes Integrated Company for Industryشركة أنابيب الشرق المتكاملة للصناعة
- Price
- 199.00 SAR
- Fair value
- 156.27 SAR
- Discount to fair value
- −27%
- Mkt cap
- 6.27B
- P/E
- 10.9×
- P/B
- 4.01×
- EV
- 5.61B
- Div yield
- 2.26%
- ROE
- 36.7%
- Net margin
- 24.9%
Current price199SAR
Fair value (est., median)156.27SAR
UndervaluedFair valueOvervalued
+27.3% above fair valueWould need to fall ~21.5% to reach fair value.
Median ofDCF 2,050.75DDM 93.82Graham 117.8Residual Income 220.89Earnings Power 156.27
Health Check
64.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (36.7%).
- Healthy balance sheet.
- Attractive, covered dividend (2.26%).
Risks
- Trades 27.3% above estimated fair value.
- 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 details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 5 years · FY2022–FY2026
| Metric | FY'23 | FY'24 | FY'25 | FY'26 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 1.44B | 1.54B | 1.83B | 2.30B | — |
| Net Income | 99.92M | 267.51M | 382.12M | 573.26M | 494.44M |
| Net Margin | 6.9% | 17.3% | 20.8% | 24.9% | — |
| Operating Cash Flow | 17.77M | 10.72M | 237.58M | 973.11M | — |
| OCF Margin | 1.2% | 0.7% | 13.0% | 42.4% | — |
| Capital Expenditure | 3.50M | 5.18M | 8.51M | 42.45M | — |
| Free Cash Flow | 14.26M | 5.55M | 229.07M | 930.66M | — |
| FCF Margin | 1.0% | 0.4% | 12.5% | 40.5% | — |
| FCF Conversion | 14.3% | 2.1% | 59.9% | 162.3% | — |
| EPS (Diluted) | 3.17/sh | 8.49/sh | 12.13/sh | 18.20/sh | 15.70/sh |
| Dividend / Share | — | 1.00/sh | 3.00/sh | 4.50/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield2.26%
Dividend / share4.50
If you invest
Shares (≈)50
Est. annual income225.00
At this rate, dividends alone return your capital in ~44.2 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 | — | — | — | — | 4.50 | 2.8% |
| 2025 | — | — | — | — | 3.00 | 2.3% |
| 2024 | — | — | — | — | 1.00 | 0.7% |
| 2023 | — | — | 1.00 | — | 1.00 | 1.7% |
| 2022 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
2.00 /sh2025-10-30
DCash Dividend
2.50 /sh2025-08-07
DCash Dividend
1.50 /sh2025-01-02
DCash Dividend
1.50 /sh2024-08-06
DCash Dividend
1.00 /sh2023-07-17
SStock Split
1.5×2022-10-20
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
2,050.75
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
93.82
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
117.80
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
220.89
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
156.27
DCF only is anchored on FY2026 — 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)156.27
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.94%
- 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.
Wealth simulator
What if you'd invested in East Pipes Integrated Company for Industry regularly?
Starting year
- Invested
- 1K/yr · 5K total(2022 → today · 5 yrs)
- your value today is
- 14.7K SAR
- Total return
- +194.4%(+10.3% Dividends · +184.1% Capital gain)
- Annualised (IRR)
- +48.4%
Invested5KSAR
Dividends515SAR
Capital gain9.2KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
WELSPUN PIPES INC
22.00%
صالح محمد حمد الحمادي
9.98%
Total disclosed31.98%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.