SABIC Agri-Nutrientsسابك للمغذيات الزراعية
- Price
- 132.60 SAR
- Fair value
- 103.44 SAR
- Discount to fair value
- −28%
- Mkt cap
- 63.12B
- P/E
- 14.6×
- P/B
- 2.98×
- EV
- 60.01B
- Div yield
- 4.90%
- ROE
- 20.4%
- Net margin
- 33.1%
Current price132.6SAR
Fair value (est., median)103.44SAR
UndervaluedFair valueOvervalued
+28.2% above fair valueWould need to fall ~22.0% to reach fair value.
Median ofDCF 166.4DDM 89.47Graham 103.44Residual Income 124.55Earnings Power 101.69
Health Check
52
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (20.4%).
- Healthy balance sheet.
- Attractive, covered dividend (4.9%).
Risks
- Trades 28.2% 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 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 18.98B | 11.03B | 11.06B | 13.08B | — |
| Net Income | 10.04B | 3.66B | 3.33B | 4.32B | 4.57B |
| Net Margin | 52.9% | 33.2% | 30.1% | 33.1% | — |
| Operating Cash Flow | 11.61B | 5.68B | 4.11B | 5.30B | — |
| OCF Margin | 61.1% | 51.5% | 37.2% | 40.5% | — |
| Capital Expenditure | 797.08M | 890.44M | 774.75M | 781.46M | — |
| Free Cash Flow | 10.81B | 4.79B | 3.34B | 4.52B | — |
| FCF Margin | 56.9% | 43.4% | 30.2% | 34.6% | — |
| FCF Conversion | 107.7% | 130.9% | 100.3% | 104.6% | — |
| EPS (Diluted) | 21.08/sh | 7.69/sh | 6.99/sh | 9.08/sh | 9.59/sh |
| Dividend / Share | 6.97/sh | 10.97/sh | 5.99/sh | 6.50/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield4.90%
Dividend / share6.50
If you invest
Shares (≈)75
Est. annual income487.43
At this rate, dividends alone return your capital in ~20.4 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 | 3.50 | — | — | — | 3.50 | 2.6% |
| 2025 | 3.00 | — | 3.50 | — | 6.50 | 5.8% |
| 2024 | 3.00 | — | 3.00 | — | 5.99 | 5.1% |
| 2023 | 8.00 | — | 3.00 | — | 10.97 | 8.2% |
| 2022 | — | 3.00 | 4.00 | — | 6.97 | 4.4% |
Corporate actions
DCash Dividend
3.50 /sh2026-03-09
DCash Dividend
3.50 /sh2025-08-05
DCash Dividend
3.00 /sh2025-02-05
DCash Dividend
3.00 /sh2024-07-07
DCash Dividend
3.00 /sh2024-02-08
DCash Dividend
3.00 /sh2023-07-17
DCash Dividend
8.00 /sh2023-03-27
DCash Dividend
4.00 /sh2022-07-18
DCash Dividend
3.00 /sh2022-04-14
DCash Dividend
1.25 /sh2021-07-01
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
166.40
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
89.47
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
103.44
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
124.55
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
101.69
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)103.44
▸ 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.
Analyst Price Targets
1 houseHistorical — last published analyst views, not a current target.
Hajras fair value: 103.44
Aljazira Capital
as of 2023-10-30 · SABIC Agri-Nutrients Co. - Results Flash Note Q3-23
Hold
133.00
—
Wealth simulator
What if you'd invested in SABIC Agri-Nutrients regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 30.6K SAR
- Total return
- +79.9%(+45.2% Dividends · +34.7% Capital gain)
- Annualised (IRR)
- +7.8%
Invested17KSAR
Dividends7.7KSAR
Capital gain5.9KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
الشركه السعوديه للصناعات الأساسيه سابك
50.10%
Total disclosed50.10%
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.