Blended from: DCF · DDM · Graham
Trades about 13.1% above its estimated fair value.
Modest growth of about 7.9% a year is expected.
High-quality returns — ROE around 19%.
Carries meaningful debt relative to equity.
Yields 6.4%, paying out 55.4% of earnings.
—
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.
Trailing estimate from the most recent annual dividend — at this rate, dividends alone return your capital in ~15.6 years. Dividends aren’t guaranteed and exclude price changes.
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2023، your value today is 3,727.44. You put in 4,000.00 over 4 years. Total return: -6.8% (+8.7% Dividends، -15.5% Capital gain).
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Fair value = median of the applicable methods (DCF، DDM، Graham).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Revenue, net income and margin.
Dividend / share & historical yield (SAR).
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 | — | — | — | 2.77 | 2.77 | 5.0% |
| 2024 | — | — | — | 2.96 | 2.96 | 4.1% |
| 2023 | — | — | — | 1.37 | 1.37 | 1.8% |
| 2022 | — | — | — | — | — | — |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 913.65M | 0 | 1.05B | 1.15B |
| Net Income | 217.48M | 220.21M | 250.90M | 277.40M |
| Net Margin | 23.8% | — | 23.9% | 24.2% |
| Operating Cash Flow | 0 | 0 | 0 | 0 |
| OCF Margin | — | — | — | — |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 187.98M |
| FCF Margin | — | — | — | 16.4% |
| FCF Conversion | — | — | — | 67.8% |
| EPS (Diluted) | 3.92 | 3.97 | 4.52 | 5.00 |
| Dividend / Share | 0.00 | 1.37 | 2.96 | 2.77 |
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
Measurable on 1 of 4 AAOIFI ratios; 3 not in this dataset.
Screening estimate, not a fatwa — we never pass a ratio without showing it. Verify with a qualified Shariah board.
Zakat due on a shareholding at today's price.
Long-term base uses cash & equivalents only (receivables and inventory are not in our data), so it understates zakat.
Zakat is due only after one full lunar year of ownership (hawl).
Estimate only, not a ZATCA filing — zakat on shares depends on intent (trading vs long-term). Consult a specialist.