+93.6% above fair valueWould need to fall ~48.4% to reach 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.
Revenue, net income and margin.
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 944.73M | 1.45B | 2.03B | 2.61B |
| Net Income | 75.99M | 88.77M | 95.42M | 138.46M |
| Net Margin | 8.0% | 6.1% | 4.7% | 5.3% |
| Operating Cash Flow | 66.11M | 85.81M | 79.15M | 137.82M |
| OCF Margin | 7.0% | 5.9% | 3.9% | 5.3% |
| Capital Expenditure | -3.45M | -4.87M | -3.42M | -1.64M |
| Free Cash Flow | 62.66M | 80.93M | 75.73M | 136.18M |
| FCF Margin | 6.6% | 5.6% | 3.7% | 5.2% |
| FCF Conversion | 82.5% | 91.2% | 79.4% | 98.4% |
| EPS (Diluted) | 3.80/sh | 4.44/sh | 4.77/sh | 5.19/sh |
| Dividend / Share | 0.00/sh | 1.13/sh | 1.69/sh | 1.95/sh |
At this rate, dividends alone return your capital in ~49.4 years.
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 | — | 1.40 | — | — | 1.40 | 1.6% |
| 2025 | — | 0.94 | 1.01 | — | 1.95 | 1.9% |
| 2024 | — | 0.75 | 0.94 | — | 1.69 | 1.9% |
| 2023 | — | — | 1.13 | — | 1.13 | 1.2% |
| 2022 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Almawarid Manpower Company regularly?
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
Source: Maktab Al-Maqased (Sh. Al-Osaimi) — Annual Report FY2024
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.