Saudi Arabian Amiantitأميانتيت
- Price
- 13.63 SAR
- Fair value
- 9.53 SAR
- Discount to fair value
- −43%
- Mkt cap
- 607.22M
- P/B
- 0.71×
- EV
- 813.07M
- ROE
- -9.2%
- Net margin
- -11.3%
Current price13.63SAR
Fair value (est., median)9.53SAR
UndervaluedFair valueOvervalued
+43.0% above fair valueWould need to fall ~30.1% to reach fair value.
Median ofGraham 20.72Residual Income 5.71Earnings Power 9.53
Health Check
38.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 43% above estimated fair value.
- 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 | 508.82M | 718.96M | 848.30M | 691.10M | — |
| Net Income | -8.78M | -174.66M | 439.84M | -78.10M | -143.59M |
| Net Margin | -1.7% | -24.3% | 51.8% | -11.3% | — |
| Operating Cash Flow | -41.77M | 42.23M | -20.60M | -853.0K | — |
| OCF Margin | -8.2% | 5.9% | -2.4% | -0.1% | — |
| Capital Expenditure | 3.69M | 3.66M | 15.81M | 8.11M | — |
| Free Cash Flow | -45.46M | 38.57M | -36.41M | -8.96M | — |
| FCF Margin | -8.9% | 5.4% | -4.3% | -1.3% | — |
| FCF Conversion | -517.7% | 22.1% | -8.3% | -11.5% | — |
| EPS (Diluted) | -0.20/sh | -3.92/sh | 9.87/sh | -1.75/sh | -3.22/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
20.72
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
5.71
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
9.53
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)9.53
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.00%
- 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 Arabian Amiantit 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.