National Medical Care (Care)رعاية
- Price
- 108.00 SAR
- Fair value
- 71.32 SAR
- Discount to fair value
- −51%
- Mkt cap
- 4.84B
- P/E
- 15.2×
- P/B
- 2.62×
- EV
- 4.88B
- Div yield
- 1.84%
- ROE
- 17.2%
- Net margin
- 19.9%
Current price108SAR
Fair value (est., median)71.32SAR
UndervaluedFair valueOvervalued
+51.4% above fair valueWould need to fall ~34.0% to reach fair value.
Median ofDCF 60.19Graham 80.36Residual Income 76.33Earnings Power 66.3
Health Check
60.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (17.2%).
- Healthy balance sheet.
- Attractive, covered dividend (1.85%).
- Above-average growth expected.
Risks
- Trades 51.4% above estimated fair value.
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 | 917.93M | 1.08B | 1.29B | 1.60B | — |
| Net Income | 170.07M | 240.93M | 294.70M | 318.47M | 285.56M |
| Net Margin | 18.5% | 22.3% | 22.8% | 19.9% | — |
| Operating Cash Flow | 216.85M | 466.74M | 244.66M | 153.97M | — |
| OCF Margin | 23.6% | 43.1% | 18.9% | 9.6% | — |
| Capital Expenditure | 211.83M | 54.56M | 251.24M | 131.03M | — |
| Free Cash Flow | 5.02M | 412.17M | -6.58M | 22.94M | — |
| FCF Margin | 0.5% | 38.1% | -0.5% | 1.4% | — |
| FCF Conversion | 3.0% | 171.1% | -2.2% | 7.2% | — |
| EPS (Diluted) | 3.79/sh | 5.37/sh | 6.57/sh | 7.10/sh | 6.37/sh |
| Dividend / Share | 1.00/sh | 1.00/sh | 2.00/sh | 1.99/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield1.85%
Dividend / share1.99
If you invest
Shares (≈)92
Est. annual income183.35
At this rate, dividends alone return your capital in ~54.2 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 | — | — | — | — | 1.99 | — |
| 2024 | — | — | — | — | 2.00 | — |
| 2023 | — | — | — | — | 1.00 | — |
| 2022 | — | — | — | — | 1.00 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
60.19
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
29.41
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
80.36
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
76.33
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
66.30
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)71.32
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.98%
- 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: 71.32
Aljazira Capital
as of 2022-11-29 · National Medical Care Co. - Results Flash Note Q3-22
Hold
73.00
—
Wealth simulator
What if you'd invested in National Medical Care (Care) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +1.8%(+1.8% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +4.2%
Invested1KSAR
Dividends18SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.