Filing & Packing Materials Manufacturing (FIPCO)فيبكو
- Price
- 30.60 SAR
- Fair value
- 2.57 SAR
- Discount to fair value
- −1089%
- Mkt cap
- 351.90M
- P/B
- 2.79×
- EV
- 422.37M
- ROE
- -15.1%
- Net margin
- -7.6%
Current price30.6SAR
Fair value (est., median)2.57SAR
UndervaluedFair valueOvervalued
+1088.9% above fair valueWould need to fall ~91.6% to reach fair value.
Median ofGraham 4.4Earnings Power 0.75
Health Check
29.6
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 1088.9% above estimated fair value.
- Currently loss-making.
- 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 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 | 260.65M | 258.19M | 245.68M | 251.63M | — |
| Net Income | 9.80M | 11.99M | 930.5K | -19.11M | -12.90M |
| Net Margin | 3.8% | 4.6% | 0.4% | -7.6% | — |
| Operating Cash Flow | 27.23M | 24.27M | 7.59M | -19.34M | — |
| OCF Margin | 10.4% | 9.4% | 3.1% | -7.7% | — |
| Capital Expenditure | 8.80M | 1.58M | 3.21M | 9.24M | — |
| Free Cash Flow | 18.43M | 22.69M | 4.38M | -28.58M | — |
| FCF Margin | 7.1% | 8.8% | 1.8% | -11.4% | — |
| FCF Conversion | 188.2% | 189.3% | 470.6% | -149.6% | — |
| EPS (Diluted) | 0.85/sh | 1.04/sh | 0.08/sh | -1.66/sh | -1.12/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، 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
4.40
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
0.75
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)2.57
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.44%
- 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 Filing & Packing Materials Manufacturing (FIPCO) 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.