National Metal Manufacturing & Casting (Maadaniyah)معدنية
- Price
- 12.06 SAR
- Mkt cap
- 426.92M
- P/B
- 1.89×
- EV
- 467.94M
- ROE
- -9.9%
- Net margin
- -9.3%
Current price12.06SAR
Not enough data to compute a fair value yet. Add the latest annual financials in the Hajras backend.
Health Check
34.8
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
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 | 257.63M | 217.27M | 244.50M | 240.00M | — |
| Net Income | -39.00M | -31.47M | -40.30M | -22.29M | -24.78M |
| Net Margin | -15.1% | -14.5% | -16.5% | -9.3% | — |
| Operating Cash Flow | -21.99M | 7.52M | -3.58M | -3.30M | — |
| OCF Margin | -8.5% | 3.5% | -1.5% | -1.4% | — |
| Capital Expenditure | 16.35M | 25.73M | 16.77M | 26.88M | — |
| Free Cash Flow | -38.34M | -18.21M | -20.35M | -30.18M | — |
| FCF Margin | -14.9% | -8.4% | -8.3% | -12.6% | — |
| FCF Conversion | -98.3% | -57.9% | -50.5% | -135.4% | — |
| EPS (Diluted) | -1.10/sh | -0.89/sh | -1.14/sh | -0.63/sh | -0.70/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.
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
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
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)—
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.83%
- 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 National Metal Manufacturing & Casting (Maadaniyah) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1,000 SAR
- Total return
- -0.0%(0.0% Dividends · -0.0% Capital gain)
- Annualised (IRR)
- +0.0%
Invested1KSAR
Dividends0SAR
Capital gain-0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.