Middle East Specialized Cables (MESC)مسك
- Price
- 32.18 SAR
- Fair value
- 16.88 SAR
- Discount to fair value
- −91%
- Mkt cap
- 1.29B
- P/E
- 12.7×
- P/B
- 2.39×
- EV
- 1.43B
- Div yield
- 3.11%
- ROE
- 18.9%
- Net margin
- 6.9%
Current price32.18SAR
Fair value (est., median)16.88SAR
UndervaluedFair valueOvervalued
+90.7% above fair valueWould need to fall ~47.5% to reach fair value.
Median ofDDM 15.09Graham 22.78Residual Income 17.45Earnings Power 16.31
Health Check
45.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (18.9%).
- Attractive, covered dividend (3.11%).
Risks
- Trades 90.7% above estimated fair value.
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 | 814.40M | 926.88M | 1.14B | 1.48B | — |
| Net Income | -11.79M | 48.94M | 91.00M | 101.66M | 115.03M |
| Net Margin | -1.4% | 5.3% | 8.0% | 6.9% | — |
| Operating Cash Flow | -43.34M | 81.61M | -45.46M | 5.05M | — |
| OCF Margin | -5.3% | 8.8% | -4.0% | 0.3% | — |
| Capital Expenditure | 3.81M | 13.26M | 29.04M | 24.33M | — |
| Free Cash Flow | -47.14M | 68.35M | -74.49M | -19.29M | — |
| FCF Margin | -5.8% | 7.4% | -6.5% | -1.3% | — |
| FCF Conversion | -399.9% | 139.7% | -81.9% | -19.0% | — |
| EPS (Diluted) | -0.29/sh | 1.22/sh | 2.27/sh | 2.54/sh | 2.88/sh |
| Dividend / Share | — | — | — | 1.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.11%
Dividend / share1.00
If you invest
Shares (≈)310
Est. annual income310.00
At this rate, dividends alone return your capital in ~32.2 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 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 1.00 | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Valuation breakdown
Fair value = median of the applicable methods (DDM، 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
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
15.09
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
22.78
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
17.45
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
16.31
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)16.88
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.83%
- 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 Middle East Specialized Cables (MESC) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.1%(+3.1% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +7.1%
Invested1KSAR
Dividends31SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.