Blended from: DCF · Graham · method.RIM · method.EPV
Trades about 62.7% above its estimated fair value.
Expected to grow revenue around 16.7% a year.
High-quality returns — ROE around 28.5%.
Balance sheet is manageable.
Yields 2.75%, paying out 20.9% 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 ~36.4 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 5,176.92. You put in 4,000.00 over 4 years. Total return: +29.4% (+8.6% Dividends، +20.8% 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، Graham، method.RIM، method.EPV).
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 | 0.03 | 0.03 | 0.03 | 0.03 | 0.13 | 1.1% |
| 2024 | 0.03 | 0.03 | 0.03 | 0.03 | 0.10 | 1.1% |
| 2023 | 0.13 | 0.13 | 0.13 | 0.13 | 0.50 | 10.7% |
| 2022 | — | — | — | — | — | — |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 270.20M | 308.19M | 365.06M | 429.60M |
| Net Income | 31.49M | 42.67M | 51.64M | 56.74M |
| Net Margin | 11.7% | 13.8% | 14.1% | 13.2% |
| Operating Cash Flow | 56.35M | 69.06M | 90.36M | 60.39M |
| OCF Margin | 20.9% | 22.4% | 24.8% | 14.1% |
| Capital Expenditure | 0 | -13.44M | -46.03M | -15.46M |
| Free Cash Flow | 56.35M | 55.62M | 44.33M | 44.93M |
| FCF Margin | 20.9% | 18.0% | 12.1% | 10.5% |
| FCF Conversion | 179.0% | 130.4% | 85.9% | 79.2% |
| EPS (Diluted) | 0.33 | 0.45 | 0.54 | 0.60 |
| Dividend / Share | 0.00 | 0.50 | 0.10 | 0.13 |
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.