Ayyan Investmentأيان
- Price
- 11.05 SAR
- Fair value
- 34.04 SAR
- Discount to fair value
- +68%
- Mkt cap
- 1.11B
- P/E
- 3.1×
- P/B
- 1.17×
- EV
- 1.15B
- ROE
- 37.8%
- Net margin
- 4141.7%
Current price11.05SAR
Fair value (est., median)34.04SAR
UndervaluedFair valueOvervalued
-67.5% below fair valueWould need to rise ~208.1% to reach fair value.
Median ofGraham 27.59Residual Income 43.88Earnings Power 34.04
Health Check
63.8
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 67.5% below estimated fair value.
- Strong return on equity (37.8%).
Risks
—
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 | 266.23M | 20.09M | 23.15M | 8.69M | — |
| Net Income | -44.77M | -216.25M | -164.41M | 359.73M | 24.35M |
| Net Margin | -16.8% | -1,076.7% | -710.3% | 4,141.7% | — |
| Operating Cash Flow | -40.27M | -35.83M | -185.38M | -237.66M | — |
| OCF Margin | -15.1% | -178.4% | -801.0% | -2,736.2% | — |
| Capital Expenditure | 146.90M | 41.55M | 45.59M | 4.97M | — |
| Free Cash Flow | -187.16M | -77.38M | -230.97M | -242.63M | — |
| FCF Margin | -70.3% | -385.3% | -997.9% | -2,793.4% | — |
| FCF Conversion | -418.1% | -35.8% | -140.5% | -67.4% | — |
| EPS (Diluted) | -0.44/sh | -2.15/sh | -1.63/sh | 3.57/sh | 0.24/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.
Valuation breakdown
Fair value = median of the applicable methods (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
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
27.59
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
43.88
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
34.04
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)34.04
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.20%
- 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 Ayyan Investment regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- 0.0%(0.0% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +0.0%
Invested1KSAR
Dividends0SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.