Saudi Cableشركة الكابلات السعودية
- Price
- 145.00 SAR
- Fair value
- 453.14 SAR
- Discount to fair value
- +68%
- Mkt cap
- 967.57M
- P/E
- 4.8×
- EV
- 1.04B
- Net margin
- 129.5%
Current price145SAR
Fair value (est., median)453.14SAR
UndervaluedFair valueOvervalued
-68.0% below fair valueWould need to rise ~212.5% to reach fair value.
Median ofEarnings Power 453.14
Health Check
45.6
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 68% below estimated fair value.
Risks
- Stretched balance sheet / elevated debt.
- 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 |
|---|---|---|---|---|
| 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/sh | 2.67/sh | 7.31/sh | 30.26/sh |
| Dividend / Share | — | — | — | — |
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.
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
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 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
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 /sh2011-06-08
Valuation breakdown
Fair value = median of the applicable methods (Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
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
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
453.14
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)453.14
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.52%
- 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.
Wealth simulator
What if you'd invested in Saudi Cable regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 53.2K SAR
- Total return
- +212.8%(+159.6% Dividends · +53.2% Capital gain)
Invested17KSAR
Dividends27.1KSAR
Capital gain9KSAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.