United Carton Industries (UCIC)يو سي آي سي
- Price
- 25.40 SAR
- Fair value
- 23.15 SAR
- Discount to fair value
- −10%
- Mkt cap
- 1.02B
- P/E
- 12.8×
- P/B
- 1.73×
- EV
- 1.02B
- Div yield
- 3.94%
- ROE
- 13.4%
- Net margin
- 5.6%
Current price25.4SAR
Fair value (est., median)23.15SAR
UndervaluedFair valueOvervalued
+9.7% above fair valueTrading close to fair value.
Median ofDCF 37.87DDM 14.57Graham 26.84Residual Income 23.15Earnings Power 20.74
Health Check
52.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
- Attractive, covered dividend (3.94%).
Risks
- 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 2 years · FY2024–FY2025
| Metric | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|
| Revenue | 1.34B | 1.41B | — |
| Net Income | 124.70M | 79.12M | 84.62M |
| Net Margin | 9.3% | 5.6% | — |
| Operating Cash Flow | 166.14M | 168.99M | — |
| OCF Margin | 12.4% | 12.0% | — |
| Capital Expenditure | 56.97M | 74.20M | — |
| Free Cash Flow | 109.17M | 94.80M | — |
| FCF Margin | 8.1% | 6.7% | — |
| FCF Conversion | 87.5% | 119.8% | — |
| EPS (Diluted) | 3.12/sh | 1.98/sh | 2.12/sh |
| Dividend / Share | 1.63/sh | 1.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.94%
Dividend / share1.00
If you invest
Shares (≈)393
Est. annual income393.00
At this rate, dividends alone return your capital in ~25.4 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 | — | — | — | — | 1.00 | — |
| 2024 | — | — | — | — | 1.63 | — |
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
37.87
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
14.57
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
26.84
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
23.15
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
20.74
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)23.15
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.07%
- 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 Carton Industries (UCIC) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.9%(+3.9% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +9.1%
Invested1KSAR
Dividends39SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.