Miahonaمياهنا
- Price
- 15.42 SAR
- Fair value
- 4.42 SAR
- Discount to fair value
- −249%
- Mkt cap
- 2.48B
- P/E
- 34.3×
- P/B
- 5.23×
- EV
- 3.01B
- Div yield
- 0.65%
- ROE
- 15.3%
- Net margin
- 10.4%
Current price15.42SAR
Fair value (est., median)4.42SAR
UndervaluedFair valueOvervalued
+249.0% above fair valueWould need to fall ~71.3% to reach fair value.
Median ofDCF 70.12Graham 5Residual Income 3.84Earnings Power 3.58
Health Check
48.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (15.3%).
- Attractive, covered dividend (0.65%).
Risks
- Trades 249% 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 3 years · FY2023–FY2025
| Metric | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|
| Revenue | 324.46M | 385.09M | 699.65M | — |
| Net Income | 56.72M | 40.73M | 72.41M | 15.20M |
| Net Margin | 17.5% | 10.6% | 10.4% | — |
| Operating Cash Flow | 113.21M | 138.21M | 158.92M | — |
| OCF Margin | 34.9% | 35.9% | 22.7% | — |
| Capital Expenditure | 28.42M | 16.80M | 35.56M | — |
| Free Cash Flow | 84.79M | 121.41M | 123.36M | — |
| FCF Margin | 26.1% | 31.5% | 17.6% | — |
| FCF Conversion | 149.5% | 298.1% | 170.3% | — |
| EPS (Diluted) | 0.35/sh | 0.25/sh | 0.45/sh | 0.09/sh |
| Dividend / Share | — | — | 0.10/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield0.65%
Dividend / share0.10
If you invest
Shares (≈)648
Est. annual income64.80
At this rate, dividends alone return your capital in ~154.2 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 | — | — | — | — | 0.10 | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
70.12
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
1.68
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
5.00
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
3.84
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
3.58
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)4.42
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.14%
- 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 Miahona regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +0.6%(+0.6% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +1.4%
Invested1KSAR
Dividends6SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
شركة رؤية العالمية للاستثمار مساهمه مقفله
60.00%
Total disclosed60.00%
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.