Riyadh Cementأسمنت الرياض
- Price
- 22.80 SAR
- Fair value
- 24.31 SAR
- Discount to fair value
- +6%
- Mkt cap
- 2.74B
- P/E
- 13.2×
- P/B
- 1.59×
- EV
- 2.68B
- Div yield
- 9.95%
- ROE
- 12.1%
- Net margin
- 26.4%
Current price22.8SAR
Fair value (est., median)24.31SAR
UndervaluedFair valueOvervalued
-6.2% below fair valueTrading close to fair value.
Median ofDCF 30.2DDM 31.17Graham 24.31Residual Income 18.73Earnings Power 17.47
Health Check
56.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- 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 | 598.01M | 643.38M | 789.40M | 787.63M | — |
| Net Income | 189.84M | 188.77M | 310.44M | 207.83M | 192.22M |
| Net Margin | 31.7% | 29.3% | 39.3% | 26.4% | — |
| Operating Cash Flow | 297.94M | 242.02M | 434.98M | 243.10M | — |
| OCF Margin | 49.8% | 37.6% | 55.1% | 30.9% | — |
| Capital Expenditure | 48.45M | 44.43M | 91.85M | 131.44M | — |
| Free Cash Flow | 249.48M | 197.59M | 343.13M | 111.67M | — |
| FCF Margin | 41.7% | 30.7% | 43.5% | 14.2% | — |
| FCF Conversion | 131.4% | 104.7% | 110.5% | 53.7% | — |
| EPS (Diluted) | 1.58/sh | 1.57/sh | 2.59/sh | 1.73/sh | 1.60/sh |
| Dividend / Share | 1.62/sh | 1.55/sh | 1.76/sh | 2.27/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield9.95%
Dividend / share2.27
If you invest
Shares (≈)438
Est. annual income993.82
At this rate, dividends alone return your capital in ~10.0 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 | — | — | — | — | 2.27 | — |
| 2024 | — | — | — | — | 1.76 | — |
| 2023 | — | — | — | — | 1.55 | — |
| 2022 | — | — | — | — | 1.62 | — |
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
30.20
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
31.17
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
24.31
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
18.73
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
17.47
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)24.31
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.50%
- 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 Riyadh Cement regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1.1K SAR
- Total return
- +10.0%(+10.0% Dividends · -0.0% Capital gain)
- Annualised (IRR)
- +24.3%
Invested1KSAR
Dividends100SAR
Capital gain-0SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
شركة راشد للتنمية المحدودة راشدكو شركة شخص واحد
23.21%
سلطان سلمان عبدالعزيز ال سعود
8.11%
Total disclosed31.32%
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.