Saudi Marketing (Farm Superstores)أسواق المزرعة
- Price
- 13.00 SAR
- Fair value
- 5.15 SAR
- Discount to fair value
- −152%
- Mkt cap
- 585.00M
- P/E
- 23.7×
- P/B
- 0.82×
- EV
- 1.94B
- ROE
- 3.5%
- Net margin
- 1.4%
Current price13SAR
Fair value (est., median)5.15SAR
UndervaluedFair valueOvervalued
+152.5% above fair valueWould need to fall ~60.4% to reach fair value.
Median ofGraham 13.86Residual Income 0.89Earnings Power 5.15
Health Check
44.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 152.5% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
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 | 1.80B | 1.81B | 1.84B | 1.78B | — |
| Net Income | 22.83M | 21.79M | 25.43M | 24.68M | 25.37M |
| Net Margin | 1.3% | 1.2% | 1.4% | 1.4% | — |
| Operating Cash Flow | 162.49M | 123.64M | 136.63M | 134.55M | — |
| OCF Margin | 9.0% | 6.8% | 7.4% | 7.6% | — |
| Capital Expenditure | 61.40M | 86.01M | 126.04M | 99.15M | — |
| Free Cash Flow | 101.10M | 37.63M | 10.60M | 35.40M | — |
| FCF Margin | 5.6% | 2.1% | 0.6% | 2.0% | — |
| FCF Conversion | 442.9% | 172.7% | 41.7% | 143.5% | — |
| EPS (Diluted) | 0.51/sh | 0.48/sh | 0.57/sh | 0.55/sh | 0.56/sh |
| Dividend / Share | — | 0.50/sh | — | — | — |
Dividend return (if you buy today)
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
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 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | 0.50 | — |
| 2022 | — | — | — | — | — | — |
Valuation breakdown
Fair value = median of the applicable methods (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
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
13.86
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
0.89
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
5.15
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)5.15
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.71%
- 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 Saudi Marketing (Farm Superstores) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- 0.0%(0.0% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +0.0%
Invested1KSAR
Dividends0SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.