Almasane Alkobra Mining (AMAK)أماك
- Price
- 77.15 SAR
- Fair value
- 26.45 SAR
- Discount to fair value
- −192%
- Mkt cap
- 6.94B
- P/E
- 24.7×
- P/B
- 5.24×
- EV
- 6.96B
- Div yield
- 3.10%
- ROE
- 21.2%
- Net margin
- 27.3%
Current price77.15SAR
Fair value (est., median)26.45SAR
UndervaluedFair valueOvervalued
+191.6% above fair valueWould need to fall ~65.7% to reach fair value.
Median ofDCF 90.77DDM 32.94Graham 26.45Residual Income 22.26Earnings Power 20.11
Health Check
56.8
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (21.2%).
- Healthy balance sheet.
- Above-average growth expected.
Risks
- Trades 191.6% 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 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 | 582.77M | 487.89M | 780.65M | 1.03B | — |
| Net Income | 126.33M | 54.58M | 177.90M | 280.60M | 285.46M |
| Net Margin | 21.7% | 11.2% | 22.8% | 27.3% | — |
| Operating Cash Flow | 139.90M | 291.18M | 316.60M | 469.95M | — |
| OCF Margin | 24.0% | 59.7% | 40.6% | 45.8% | — |
| Capital Expenditure | 146.02M | 398.72M | 215.20M | 226.61M | — |
| Free Cash Flow | -6.12M | -107.53M | 101.41M | 243.34M | — |
| FCF Margin | -1.0% | -22.0% | 13.0% | 23.7% | — |
| FCF Conversion | -4.8% | -197.0% | 57.0% | 86.7% | — |
| EPS (Diluted) | 1.40/sh | 0.61/sh | 1.98/sh | 3.12/sh | 3.17/sh |
| Dividend / Share | 1.87/sh | 0.72/sh | 1.52/sh | 2.39/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.10%
Dividend / share2.39
If you invest
Shares (≈)129
Est. annual income308.43
At this rate, dividends alone return your capital in ~32.3 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 | — | — | — | — | 2.39 | — |
| 2024 | — | — | — | — | 1.52 | — |
| 2023 | — | — | — | — | 0.72 | — |
| 2022 | — | — | — | — | 1.87 | — |
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
90.77
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
32.94
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
26.45
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
22.26
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
20.11
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)26.45
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.48%
- 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 Almasane Alkobra Mining (AMAK) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.1%(+3.1% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +7.1%
Invested1KSAR
Dividends31SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.