Saudi Cementأسمنت السعودية
- Price
- 32.80 SAR
- Fair value
- 28.64 SAR
- Discount to fair value
- −15%
- Mkt cap
- 5.02B
- P/E
- 13.8×
- P/B
- 2.26×
- EV
- 5.20B
- Div yield
- 7.71%
- ROE
- 16.4%
- Net margin
- 21.8%
Current price32.8SAR
Fair value (est., median)28.64SAR
UndervaluedFair valueOvervalued
+14.5% above fair valueWould need to fall ~12.7% to reach fair value.
Median ofDCF 45.48DDM 35.89Graham 28.64Residual Income 27.7Earnings Power 23.93
Health Check
44.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (16.4%).
- Healthy balance sheet.
Risks
- 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 | 1.42B | 1.46B | 1.68B | 1.67B | — |
| Net Income | 398.84M | 381.03M | 421.87M | 363.68M | 355.40M |
| Net Margin | 28.1% | 26.1% | 25.2% | 21.8% | — |
| Operating Cash Flow | 641.55M | 531.83M | 580.84M | 555.88M | — |
| OCF Margin | 45.2% | 36.4% | 34.7% | 33.3% | — |
| Capital Expenditure | 74.72M | 80.23M | 85.84M | 171.68M | — |
| Free Cash Flow | 566.83M | 451.60M | 495.00M | 384.20M | — |
| FCF Margin | 39.9% | 30.9% | 29.5% | 23.0% | — |
| FCF Conversion | 142.1% | 118.5% | 117.3% | 105.6% | — |
| EPS (Diluted) | 2.61/sh | 2.49/sh | 2.76/sh | 2.38/sh | 2.32/sh |
| Dividend / Share | 3.42/sh | 3.33/sh | 2.24/sh | 2.53/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield7.72%
Dividend / share2.53
If you invest
Shares (≈)304
Est. annual income769.30
At this rate, dividends alone return your capital in ~13.0 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 | — | — | — | — | 2.53 | — |
| 2024 | — | — | — | — | 2.24 | — |
| 2023 | — | — | — | — | 3.33 | — |
| 2022 | — | — | — | — | 3.42 | — |
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
45.48
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
35.89
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
28.64
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
27.70
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
23.93
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)28.64
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.26%
- 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.
Analyst Price Targets
1 houseHistorical — last published analyst views, not a current target.
Hajras fair value: 28.64
Aljazira Capital
as of 2022-08-16 · Saudi Cement Co. - Results Flash Note Q2-22
Hold
53.00
—
Wealth simulator
What if you'd invested in Saudi Cement regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1.1K SAR
- Total return
- +7.7%(+7.7% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +18.4%
Invested1KSAR
Dividends77SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.