Tanmiah Foodتنمية
- Price
- 59.75 SAR
- Fair value
- 49.27 SAR
- Discount to fair value
- −21%
- Mkt cap
- 1.20B
- P/B
- 1.94×
- EV
- 2.87B
- Div yield
- 4.09%
- ROE
- -3.1%
- Net margin
- -0.7%
Current price59.75SAR
Fair value (est., median)49.27SAR
UndervaluedFair valueOvervalued
+21.3% above fair valueWould need to fall ~17.5% to reach fair value.
Median ofDDM 58.45Graham 54.22Residual Income 44.31Earnings Power 40.45
Health Check
35.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 21.3% above estimated fair value.
- Currently loss-making.
- Stretched balance sheet / elevated debt.
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 | 1.73B | 2.09B | 2.56B | 2.65B | — |
| Net Income | 186.81M | 75.94M | 95.82M | -18.83M | -38.80M |
| Net Margin | 10.8% | 3.6% | 3.7% | -0.7% | — |
| Operating Cash Flow | 52.94M | 132.23M | 123.78M | 311.47M | — |
| OCF Margin | 3.1% | 6.3% | 4.8% | 11.7% | — |
| Capital Expenditure | 162.50M | 225.14M | 300.22M | 419.96M | — |
| Free Cash Flow | -109.56M | -92.91M | -176.44M | -108.49M | — |
| FCF Margin | -6.3% | -4.4% | -6.9% | -4.1% | — |
| FCF Conversion | -58.6% | -122.3% | -184.1% | -576.0% | — |
| EPS (Diluted) | 9.34/sh | 3.80/sh | 4.79/sh | -0.94/sh | -1.94/sh |
| Dividend / Share | 0.51/sh | 3.50/sh | 2.24/sh | 2.44/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield4.09%
Dividend / share2.44
If you invest
Shares (≈)167
Est. annual income407.90
At this rate, dividends alone return your capital in ~24.5 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 | — | — | — | — | 2.44 | — |
| 2024 | — | — | — | — | 2.24 | — |
| 2023 | — | — | — | — | 3.50 | — |
| 2022 | — | — | — | — | 0.51 | — |
Valuation breakdown
Fair value = median of the applicable methods (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
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
58.45
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
54.22
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
44.31
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
40.45
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)49.27
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.30%
- 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 Tanmiah Food regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +4.1%(+4.1% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +9.4%
Invested1KSAR
Dividends41SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.