SADAFCO (Saudia Dairy & Foodstuff)سدافكو
- Price
- 225.60 SAR
- Fair value
- 158.88 SAR
- Discount to fair value
- −42%
- Mkt cap
- 7.33B
- P/E
- 15.4×
- P/B
- 4.21×
- EV
- 6.94B
- Div yield
- 7.42%
- ROE
- 27.4%
- Net margin
- 15.9%
Current price225.6SAR
Fair value (est., median)158.88SAR
UndervaluedFair valueOvervalued
+42.0% above fair valueWould need to fall ~29.6% to reach fair value.
Median ofDCF 189.34DDM 231.59Graham 127.74Residual Income 158.88Earnings Power 128.81
Health Check
61.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (27.4%).
- Healthy balance sheet.
- Above-average growth expected.
Risks
- Trades 42% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
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 | 2.17B | 2.65B | 2.86B | 3.00B | — |
| Net Income | 207.29M | 308.77M | 483.69M | 477.39M | 433.30M |
| Net Margin | 9.6% | 11.7% | 16.9% | 15.9% | — |
| Operating Cash Flow | 289.83M | 383.92M | 470.44M | 447.20M | — |
| OCF Margin | 13.4% | 14.5% | 16.5% | 14.9% | — |
| Capital Expenditure | 166.88M | 95.81M | 207.18M | 127.87M | — |
| Free Cash Flow | 122.95M | 288.11M | 263.25M | 319.33M | — |
| FCF Margin | 5.7% | 10.9% | 9.2% | 10.6% | — |
| FCF Conversion | 59.3% | 93.3% | 54.4% | 66.9% | — |
| EPS (Diluted) | 6.38/sh | 9.50/sh | 14.88/sh | 14.69/sh | 13.33/sh |
| Dividend / Share | 5.91/sh | 5.89/sh | 17.69/sh | 16.75/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield7.42%
Dividend / share16.75
If you invest
Shares (≈)44
Est. annual income736.91
At this rate, dividends alone return your capital in ~13.5 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 | — | — | — | — | 16.75 | — |
| 2024 | — | — | — | — | 17.69 | — |
| 2023 | — | — | — | — | 5.89 | — |
| 2022 | — | — | — | — | 5.91 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، 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
189.34
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
231.59
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
127.74
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
158.88
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
128.81
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)158.88
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.45%
- 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 SADAFCO (Saudia Dairy & Foodstuff) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1.1K SAR
- Total return
- +7.4%(+7.4% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +17.7%
Invested1KSAR
Dividends74SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.