National Gas and Industrialization Co. (GASCO)المراعي
- Price
- 78.30 SAR
- Fair value
- 30.96 SAR
- Discount to fair value
- −153%
- Mkt cap
- 5.87B
- P/E
- 23.6×
- P/B
- 2.98×
- EV
- 5.83B
- Div yield
- 2.85%
- ROE
- 12.7%
- Net margin
- 7.7%
Current price78.3SAR
Fair value (est., median)30.96SAR
UndervaluedFair valueOvervalued
+152.9% above fair valueWould need to fall ~60.5% to reach fair value.
Median ofDCF 29.24DDM 30.96Graham 43.32Residual Income 31.88Earnings Power 30.27
Health Check
48
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 153% above estimated 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.
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 | 2.06B | 2.45B | 2.86B | 3.26B | — |
| Net Income | 214.06M | 227.32M | 248.75M | 249.13M | 269.40M |
| Net Margin | 10.4% | 9.3% | 8.7% | 7.7% | — |
| Operating Cash Flow | 392.88M | 184.60M | 155.79M | 361.89M | — |
| OCF Margin | 19.0% | 7.5% | 5.4% | 11.1% | — |
| Capital Expenditure | 185.53M | 159.17M | 224.92M | 226.86M | — |
| Free Cash Flow | 207.35M | 25.43M | -69.12M | 135.03M | — |
| FCF Margin | 10.0% | 1.0% | -2.4% | 4.1% | — |
| FCF Conversion | 96.9% | 11.2% | -27.8% | 54.2% | — |
| EPS (Diluted) | 2.85/sh | 3.03/sh | 3.32/sh | 3.32/sh | 3.59/sh |
| Dividend / Share | 2.56/sh | 1.00/sh | 2.14/sh | 2.23/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield2.85%
Dividend / share2.23
If you invest
Shares (≈)127
Est. annual income283.60
At this rate, dividends alone return your capital in ~35.1 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 | 1.15 | — | — | — | 1.15 | 1.4% |
| 2025 | 1.10 | — | 1.15 | — | 2.23 | 2.6% |
| 2024 | 1.00 | — | 1.10 | — | 2.14 | 2.3% |
| 2023 | — | — | 1.00 | — | 1.00 | 1.7% |
| 2022 | — | 0.75 | 0.85 | 1.00 | 2.56 | 5.1% |
Corporate actions
DCash Dividend
1.15 /sh2026-03-01
DCash Dividend
1.15 /sh2025-07-31
DCash Dividend
1.10 /sh2025-01-16
DCash Dividend
1.10 /sh2024-07-09
DCash Dividend
1.00 /sh2024-01-15
DCash Dividend
1.00 /sh2023-07-06
DCash Dividend
1.00 /sh2022-12-18
DCash Dividend
0.85 /sh2022-09-18
DCash Dividend
0.75 /sh2022-04-12
DCash Dividend
0.75 /sh2021-09-14
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
29.24
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
30.96
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
43.32
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
31.88
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
30.27
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)30.96
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.43%
- 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 National Gas and Industrialization Co. (GASCO) regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 52.1K SAR
- Total return
- +206.5%(+54.9% Dividends · +151.6% Capital gain)
- Annualised (IRR)
- +14.5%
Invested17KSAR
Dividends9.3KSAR
Capital gain25.8KSAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.