Saudi Paper Manufacturingصناعة الورق
- Price
- 60.30 SAR
- Fair value
- 17.93 SAR
- Discount to fair value
- −236%
- Mkt cap
- 2.24B
- P/E
- 33.5×
- P/B
- 3.86×
- EV
- 2.76B
- ROE
- 11.5%
- Net margin
- 7.8%
Current price60.3SAR
Fair value (est., median)17.93SAR
UndervaluedFair valueOvervalued
+236.2% above fair valueWould need to fall ~70.3% to reach fair value.
Median ofGraham 25.27Residual Income 17.93Earnings Power 17.28
Health Check
39
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 236.2% above estimated fair value.
- 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 | 691.86M | 811.08M | 837.24M | 850.29M | — |
| Net Income | 46.89M | 72.94M | 83.24M | 66.70M | 80.16M |
| Net Margin | 6.8% | 9.0% | 9.9% | 7.8% | — |
| Operating Cash Flow | 76.15M | 59.75M | 73.49M | 66.23M | — |
| OCF Margin | 11.0% | 7.4% | 8.8% | 7.8% | — |
| Capital Expenditure | 66.85M | 56.52M | 115.33M | 113.53M | — |
| Free Cash Flow | 9.29M | 3.23M | -41.85M | -47.30M | — |
| FCF Margin | 1.3% | 0.4% | -5.0% | -5.6% | — |
| FCF Conversion | 19.8% | 4.4% | -50.3% | -70.9% | — |
| EPS (Diluted) | 1.27/sh | 1.97/sh | 2.25/sh | 1.80/sh | 2.16/sh |
| Dividend / Share | — | — | 1.20/sh | — | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
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 | — | — | — | — | — | — |
| 2024 | — | — | — | — | 1.20 | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Valuation breakdown
Fair value = median of the applicable methods (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
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
25.27
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
17.93
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
17.28
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)17.93
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.44%
- 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 Saudi Paper Manufacturing regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- 0.0%(0.0% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +0.0%
Invested1KSAR
Dividends0SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.