Blended from: DCF · DDM
Trades about 108.6% above its estimated fair value.
Little to no growth is expected.
A steady, profitable operating history.
Balance sheet is manageable.
Yields 7.02%.
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 ~14.2 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 2010، your value today is 16,642.76. You put in 17,000.00 over 17 years. Total return: -2.1% (+30.2% Dividends، -32.3% 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).
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 | — | — | — | 1.00 | 1.00 | 5.4% |
| 2024 | — | — | — | 1.00 | 1.00 | 3.5% |
| 2023 | — | — | — | 2.00 | 2.00 | 5.6% |
| 2022 | — | — | — | 3.25 | 3.25 | 7.2% |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 10.25B | 7.62B | 7.06B | 6.81B |
| Net Income | 3.60B | 1.18B | 426.10M | -860.50M |
| Net Margin | 35.1% | 15.4% | 6.0% | -12.6% |
| Operating Cash Flow | 0 | 0 | 0 | 0 |
| OCF Margin | — | — | — | — |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 536.10M |
| FCF Margin | — | — | — | 7.9% |
| FCF Conversion | — | — | — | 62.3% |
| EPS (Diluted) | 4.90 | 1.60 | 0.58 | -1.17 |
| Dividend / Share | 3.25 | 2.00 | 1.00 | 1.00 |
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.