Advanced Building Industries (formerly Zamil Industrial)صناعات
- Price
- 34.80 SAR
- Fair value
- 18.70 SAR
- Discount to fair value
- −86%
- Mkt cap
- 2.09B
- P/E
- 20.7×
- P/B
- 3.81×
- EV
- 4.03B
- ROE
- 18.4%
- Net margin
- 1.6%
Current price34.8SAR
Fair value (est., median)18.7SAR
UndervaluedFair valueOvervalued
+86.1% above fair valueWould need to fall ~46.3% to reach fair value.
Median ofDCF 57Graham 18.6Residual Income 18.8Earnings Power 16.04
Health Check
30.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (18.4%).
Risks
- Trades 86.1% above estimated fair value.
- 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 | 3.93B | 4.68B | 6.09B | 6.20B | — |
| Net Income | -178.07M | -297.84M | 26.80M | 101.03M | 108.32M |
| Net Margin | -4.5% | -6.4% | 0.4% | 1.6% | — |
| Operating Cash Flow | -294.03M | 856.01M | 276.44M | 125.02M | — |
| OCF Margin | -7.5% | 18.3% | 4.5% | 2.0% | — |
| Capital Expenditure | 31.03M | 80.80M | 116.35M | 181.21M | — |
| Free Cash Flow | -325.05M | 775.21M | 160.10M | -56.18M | — |
| FCF Margin | -8.3% | 16.5% | 2.6% | -0.9% | — |
| FCF Conversion | -182.5% | 260.3% | 597.3% | -55.6% | — |
| EPS (Diluted) | -2.97/sh | -4.96/sh | 0.45/sh | 1.68/sh | 1.81/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 (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
57.00
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
18.60
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
18.80
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
16.04
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)18.70
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.71%
- 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 Advanced Building Industries (formerly Zamil Industrial) 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.