Blended from: DCF
Trades about 42% below its estimated fair value.
Modest growth of about 8.3% a year is expected.
A steady, profitable operating history.
Balance sheet is manageable.
Yields 2.91%.
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 ~34.4 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 2022، your value today is 4,004.04. You put in 5,000.00 over 5 years. Total return: -19.9% (+4.6% Dividends، -24.5% 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).
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 | 0.34 | 0.34 | 0.34 | 0.34 | 1.35 | 1.5% |
| 2024 | 0.97 | 0.97 | 0.97 | 0.97 | 3.88 | 2.8% |
| 2023 | 0.63 | 0.63 | 0.63 | 0.63 | 2.53 | 1.5% |
| 2022 | — | — | — | — | — | — |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 2.70B | 3.48B | 3.62B | 3.43B |
| Net Income | 557.72M | 605.00M | 321.37M | -75.25M |
| Net Margin | 20.6% | 17.4% | 8.9% | -2.2% |
| Operating Cash Flow | 0 | 0 | 0 | 0 |
| OCF Margin | — | — | — | — |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 534.40M |
| FCF Margin | — | — | — | 15.6% |
| FCF Conversion | — | — | — | 710.2% |
| EPS (Diluted) | 6.27 | 6.80 | 3.61 | -0.85 |
| Dividend / Share | 0.00 | 2.53 | 3.88 | 1.35 |
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.