Blended from: DDM · Graham
Trades about 106.3% above its estimated fair value.
Expected to grow revenue around 20% a year.
A steady, profitable operating history.
Carries meaningful debt relative to equity.
Yields 2.31% but pays out more than it earns — watch sustainability.
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 ~43.3 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 2023، your value today is 4,289.46. You put in 4,000.00 over 4 years. Total return: +7.2% (+3.1% Dividends، +4.1% Capital gain).
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Fair value = median of the applicable methods (DDM، Graham).
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 | — | — | — | 0.43 | 0.43 | 2.8% |
| 2024 | — | — | — | 0.22 | 0.22 | 1.1% |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 657.69M | 1.16B | 1.65B | 1.78B |
| Net Income | 104.08M | 117.87M | 214.00M | 217.97M |
| Net Margin | 15.8% | 10.2% | 12.9% | 12.2% |
| Operating Cash Flow | 0 | 0 | 0 | 0 |
| OCF Margin | — | — | — | — |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 1.55B |
| FCF Margin | — | — | — | 86.9% |
| FCF Conversion | — | — | — | 710.9% |
| EPS (Diluted) | 0.09 | 0.11 | 0.19 | 0.20 |
| Dividend / Share | 0.00 | 0.00 | 0.22 | 0.43 |
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.