Northern Region Cementأسمنت الشمالية
- Price
- 6.92 SAR
- Fair value
- 4.55 SAR
- Discount to fair value
- −52%
- Mkt cap
- 1.25B
- P/E
- 22.2×
- P/B
- 0.55×
- EV
- 2.29B
- Div yield
- 3.61%
- ROE
- 2.5%
- Net margin
- 8.2%
Current price6.92SAR
Fair value (est., median)4.55SAR
UndervaluedFair valueOvervalued
+51.9% above fair valueWould need to fall ~34.2% to reach fair value.
Median ofDDM 5.14Graham 10.85Residual Income 0.53Earnings Power 3.97
Health Check
42.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 51.9% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
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 | 617.96M | 689.55M | 622.52M | 683.52M | — |
| Net Income | 112.02M | 56.26M | 100.80M | 56.06M | 59.98M |
| Net Margin | 18.1% | 8.2% | 16.2% | 8.2% | — |
| Operating Cash Flow | 136.94M | 178.38M | 117.36M | 149.78M | — |
| OCF Margin | 22.2% | 25.9% | 18.9% | 21.9% | — |
| Capital Expenditure | 115.05M | 166.77M | 212.36M | 130.69M | — |
| Free Cash Flow | 21.89M | 11.62M | -94.99M | 19.09M | — |
| FCF Margin | 3.5% | 1.7% | -15.3% | 2.8% | — |
| FCF Conversion | 19.5% | 20.7% | -94.2% | 34.0% | — |
| EPS (Diluted) | 0.62/sh | 0.31/sh | 0.56/sh | 0.31/sh | 0.33/sh |
| Dividend / Share | 0.50/sh | 0.25/sh | 0.50/sh | 0.25/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.61%
Dividend / share0.25
If you invest
Shares (≈)1,445
Est. annual income361.25
At this rate, dividends alone return your capital in ~27.7 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 | — | — | — | — | 0.25 | — |
| 2024 | — | — | — | — | 0.50 | — |
| 2023 | — | — | — | — | 0.25 | — |
| 2022 | — | — | — | — | 0.50 | — |
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
5.14
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
10.85
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
0.53
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
3.97
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)4.55
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.01%
- 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 Northern Region Cement regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.6%(+3.6% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +8.3%
Invested1KSAR
Dividends36SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.