Saudi Advanced Industries (SAIC)متطورة
- Price
- 16.95 SAR
- Fair value
- 14.99 SAR
- Discount to fair value
- −13%
- Mkt cap
- 1.02B
- P/B
- 1.01×
- EV
- 1.14B
- Div yield
- 5.80%
- ROE
- -16.1%
Current price16.95SAR
Fair value (est., median)14.99SAR
UndervaluedFair valueOvervalued
+13.1% above fair valueWould need to fall ~11.6% to reach fair value.
Median ofDCF 7.29DDM 14.99Graham 24.55Residual Income 14.46Earnings Power 15.14
Health Check
51.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
- Attractive, covered dividend (5.8%).
Risks
- Currently loss-making.
- 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 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 116.05M | 180.15M | 342.44M | -123.45M | — |
| Net Income | 100.21M | 148.80M | 295.06M | -162.51M | -160.33M |
| Net Margin | 86.4% | 82.6% | 86.2% | -131.6% | — |
| Operating Cash Flow | -3.91M | -209.72M | 93.31M | 30.21M | — |
| OCF Margin | -3.4% | -116.4% | 27.2% | 24.5% | — |
| Capital Expenditure | 171.0K | 858.0K | 17.55M | 418.5K | — |
| Free Cash Flow | -4.08M | -210.58M | 75.76M | 29.79M | — |
| FCF Margin | -3.5% | -116.9% | 22.1% | 24.1% | — |
| FCF Conversion | -4.1% | -141.5% | 25.7% | 18.3% | — |
| EPS (Diluted) | 1.67/sh | 2.48/sh | 4.92/sh | -2.71/sh | -2.67/sh |
| Dividend / Share | 0.63/sh | 0.50/sh | 0.98/sh | 0.98/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield5.80%
Dividend / share0.98
If you invest
Shares (≈)589
Est. annual income579.16
At this rate, dividends alone return your capital in ~17.2 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 | — | — | — | — | 0.98 | — |
| 2024 | — | — | — | — | 0.98 | — |
| 2023 | — | — | — | — | 0.50 | — |
| 2022 | — | — | — | — | 0.63 | — |
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
7.29
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
14.99
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
24.55
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
14.46
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
15.14
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)14.99
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.76%
- 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 Saudi Advanced Industries (SAIC) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1.1K SAR
- Total return
- +5.8%(+5.8% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +13.6%
Invested1KSAR
Dividends58SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.