Arabian Pipes (APC)أنابيب
- Price
- 7.60 SAR
- Fair value
- 5.59 SAR
- Discount to fair value
- −36%
- Mkt cap
- 1.52B
- P/E
- 13.8×
- P/B
- 3.11×
- EV
- 1.64B
- Div yield
- 1.48%
- ROE
- 22.6%
- Net margin
- 12.6%
Current price7.6SAR
Fair value (est., median)5.59SAR
UndervaluedFair valueOvervalued
+36.0% above fair valueWould need to fall ~26.5% to reach fair value.
Median ofDCF 39.9Graham 5.31Residual Income 5.87Earnings Power 4.89
Health Check
54.8
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (22.6%).
- Attractive, covered dividend (1.48%).
Risks
- Trades 36% above estimated fair value.
- 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 | 479.05M | 1.09B | 1.14B | 874.05M | — |
| Net Income | -10.49M | 132.10M | 168.18M | 110.47M | 90.42M |
| Net Margin | -2.2% | 12.1% | 14.8% | 12.6% | — |
| Operating Cash Flow | -51.91M | -4.50M | 95.89M | 235.10M | — |
| OCF Margin | -10.8% | -0.4% | 8.4% | 26.9% | — |
| Capital Expenditure | 2.50M | 12.89M | 13.32M | 22.63M | — |
| Free Cash Flow | -54.40M | -17.39M | 82.57M | 212.47M | — |
| FCF Margin | -11.4% | -1.6% | 7.3% | 24.3% | — |
| FCF Conversion | -518.7% | -13.2% | 49.1% | 192.3% | — |
| EPS (Diluted) | -0.05/sh | 0.66/sh | 0.84/sh | 0.55/sh | 0.45/sh |
| Dividend / Share | — | — | — | 0.11/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield1.48%
Dividend / share0.11
If you invest
Shares (≈)1,315
Est. annual income147.94
At this rate, dividends alone return your capital in ~67.6 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 | — | — | — | — | 0.11 | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
39.90
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
1.64
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
5.31
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
5.87
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
4.89
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)5.59
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.07%
- 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 Arabian Pipes (APC) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +1.5%(+1.5% Dividends · +0.0% Capital gain)
- Annualised (IRR)
- +3.3%
Invested1KSAR
Dividends15SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.