2110TASIGrowth
Saudi Cable Co
شركة الكابلات السعودية
Fair Value (median)
—
Current Price
145.00
Not enough data to compute a fair value yet. Add the latest annual financials in the Hajras backend.
Health Check
44.4
Overall / 100
Value50
Future40
Past75
Health12.5
Dividend0
Value50/100
Trades roughly in line with its estimated fair value.
- Discount to fair value
- 0%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 31.6%
- Earnings CAGR (3y)
- —
Past75/100
A steady, profitable operating history.
- Return on equity
- —
- Net margin
- 129.5%
- Earnings CAGR (3y)
- —
- Profitable years
- 3/4
Health12.5/100
Balance sheet is manageable.
- Debt to equity
- —
- Net debt to equity
- —
- Cash covers total debt
- No
- Free cash flow
- Negative
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
—
Risks
- Stretched balance sheet / elevated debt.
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.
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Historical Wealth Simulator
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2010، your value today is 7,768.45. You put in 17,000.00 over 17 years. Total return: -54.3% (0.0% Dividends، -54.3% Capital gain).
Invested
17,000.00 SAR
Dividends
0.00 SAR
Capital gain
-9,231.55 SAR
InvestedCapital gainDividends— dashes = cost basistap a bar for figures
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Valuation breakdown
Fair value = median of the applicable methods.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Fair Value (median)—
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.68%
- CAPM cost of equity
- 6.68%
- 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.
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Key figures
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 68.37M | 30.68M | 44.08M | 155.95M |
| Net Income | -580.48M | 17.80M | 48.76M | 201.93M |
| Net Margin | -849.0% | 58.0% | 110.6% | 129.5% |
| Operating Cash Flow | -54.13M | -29.38M | -13.69M | -94.89M |
| OCF Margin | -79.2% | -95.8% | -31.1% | -60.8% |
| Capital Expenditure | 717.0K | 765.0K | 1.18M | 4.35M |
| Free Cash Flow | -54.85M | -30.14M | -14.87M | -99.23M |
| FCF Margin | -80.2% | -98.3% | -33.7% | -63.6% |
| FCF Conversion | -9.4% | -169.3% | -30.5% | -49.1% |
| EPS (Diluted) | -86.99 | 2.67 | 7.31 | 30.26 |
| Dividend / Share | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate actions
SReverse Split
0.2544×2022-07-28
SReverse Split
0.254×2022-07-25
SReverse Split
0.7274×2022-02-23
SReverse Split
0.2737×2018-09-05
SReverse Split
0.25×2018-09-03
DCash Dividend
7.25 SAR /sh2011-06-08
Community Notes0
No notes yet. Be the first to share a thesis.