Arabian Drillingالحفر العربية
- Price
- 92.30 SAR
- Fair value
- 37.68 SAR
- Discount to fair value
- −145%
- Mkt cap
- 8.21B
- P/B
- 1.43×
- EV
- 10.66B
- Div yield
- 1.46%
- ROE
- -1.3%
- Net margin
- -2.2%
Current price92.3SAR
Fair value (est., median)37.68SAR
UndervaluedFair valueOvervalued
+145.0% above fair valueWould need to fall ~59.2% to reach fair value.
Median ofDCF 57.39DDM 22.98Graham 75.81Residual Income 26.93Earnings Power 37.68
Health Check
33.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 145% above estimated fair value.
- Currently loss-making.
- 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 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 | 2.70B | 3.48B | 3.62B | 3.43B | — |
| Net Income | 557.72M | 604.61M | 321.36M | -75.25M | -143.80M |
| Net Margin | 20.6% | 17.4% | 8.9% | -2.2% | — |
| Operating Cash Flow | 1.24B | 1.36B | 1.75B | 1.10B | — |
| OCF Margin | 45.9% | 39.1% | 48.3% | 32.0% | — |
| Capital Expenditure | 1.75B | 1.85B | 1.91B | 745.92M | — |
| Free Cash Flow | -507.15M | -486.66M | -160.71M | 353.39M | — |
| FCF Margin | -18.8% | -14.0% | -4.4% | 10.3% | — |
| FCF Conversion | -90.9% | -80.5% | -50.0% | 469.6% | — |
| EPS (Diluted) | 6.27/sh | 6.79/sh | 3.61/sh | -0.85/sh | -1.62/sh |
| Dividend / Share | 0.24/sh | 2.53/sh | 3.87/sh | 1.35/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield1.46%
Dividend / share1.35
If you invest
Shares (≈)108
Est. annual income145.56
At this rate, dividends alone return your capital in ~68.5 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 | — | — | — | — | 1.35 | — |
| 2024 | — | — | — | — | 3.87 | — |
| 2023 | — | — | — | — | 2.53 | — |
| 2022 | — | — | — | — | 0.24 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
57.39
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
22.98
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
75.81
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
26.93
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
37.68
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)37.68
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.04%
- 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 Drilling regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +1.5%(+1.5% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +3.3%
Invested1KSAR
Dividends15SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
شركةالتصنيع و خدمات الطاقه
35.70%
SERVICES PETROLIERS SCHLUMBERGER
34.30%
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.