Arabian Millsشركة المطاحن العربية للمنتجات الغذائية
- Price
- 48.38 SAR
- Fair value
- 49.75 SAR
- Discount to fair value
- +3%
- Mkt cap
- 2.48B
- P/E
- 10.5×
- P/B
- 2.00×
- EV
- 3.20B
- Div yield
- 1.22%
- ROE
- 19.1%
- Net margin
- 23.8%
Current price48.38SAR
Fair value (est., median)49.75SAR
UndervaluedFair valueOvervalued
-2.7% below fair valueTrading close to fair value.
Median ofDCF 134.02Graham 49.4Residual Income 50.09Earnings Power 42.69
Health Check
60.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (19.1%).
- Attractive, covered dividend (1.22%).
Risks
- 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 details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 3 years · FY2023–FY2025
| Metric | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|
| Revenue | 862.08M | 973.94M | 997.66M | — |
| Net Income | 200.28M | 213.64M | 237.04M | 257.99M |
| Net Margin | 23.2% | 21.9% | 23.8% | — |
| Operating Cash Flow | 366.07M | 344.35M | 430.12M | — |
| OCF Margin | 42.5% | 35.4% | 43.1% | — |
| Capital Expenditure | 19.72M | 18.57M | 58.06M | — |
| Free Cash Flow | 346.35M | 325.79M | 372.06M | — |
| FCF Margin | 40.2% | 33.5% | 37.3% | — |
| FCF Conversion | 172.9% | 152.5% | 157.0% | — |
| EPS (Diluted) | 3.90/sh | 4.16/sh | 4.62/sh | 5.03/sh |
| Dividend / Share | — | — | 0.59/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield1.22%
Dividend / share0.59
If you invest
Shares (≈)206
Est. annual income121.54
At this rate, dividends alone return your capital in ~82.0 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 | — | 1.00 | — | — | 1.00 | 2.5% |
| 2025 | — | 0.59 | — | — | 0.59 | 1.3% |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
1.00 /sh2026-05-20
DCash Dividend
0.59 /sh2025-06-03
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
134.02
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
10.13
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
49.40
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
50.09
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
42.69
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)49.75
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.00%
- 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 Arabian Mills regularly?
Starting year
- Invested
- 1K/yr · 3K total(2024 → today · 3 yrs)
- your value today is
- 3K SAR
- Total return
- +1.5%(+2.7% Dividends · -1.3% Capital gain)
- Annualised (IRR)
- +1.1%
Invested3KSAR
Dividends82SAR
Capital gain-38SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
شركة أبناء عبدالعزيزالعجلان للاستثمار التجاري والعقاري عجلان واخوانه
35.09%
شركة سليمان عبدالعزيز الراجحي الدولية
24.50%
الشركة الوطنية للتنمية الزراعية نادك
10.41%
Total disclosed70.00%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.