Al Hammadi Holdingالحمادي
- Price
- 28.28 SAR
- Fair value
- 16.41 SAR
- Discount to fair value
- −72%
- Mkt cap
- 4.52B
- P/E
- 18.7×
- P/B
- 2.26×
- EV
- 4.68B
- Div yield
- 4.42%
- ROE
- 12.1%
- Net margin
- 19.6%
Current price28.28SAR
Fair value (est., median)16.41SAR
UndervaluedFair valueOvervalued
+72.3% above fair valueWould need to fall ~42.0% to reach fair value.
Median ofDCF 12.2DDM 17.93Graham 21.29Residual Income 16.41Earnings Power 15.3
Health Check
38
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 72.3% 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 | 1.12B | 1.18B | 1.15B | 1.23B | — |
| Net Income | 257.34M | 303.33M | 338.80M | 241.86M | 224.17M |
| Net Margin | 22.9% | 25.8% | 29.4% | 19.6% | — |
| Operating Cash Flow | 253.31M | 350.95M | 464.07M | 213.92M | — |
| OCF Margin | 22.6% | 29.8% | 40.2% | 17.3% | — |
| Capital Expenditure | 112.61M | 54.78M | 213.67M | 98.03M | — |
| Free Cash Flow | 140.70M | 296.17M | 250.40M | 115.89M | — |
| FCF Margin | 12.5% | 25.2% | 21.7% | 9.4% | — |
| FCF Conversion | 54.7% | 97.6% | 73.9% | 47.9% | — |
| EPS (Diluted) | 1.61/sh | 1.90/sh | 2.12/sh | 1.51/sh | 1.40/sh |
| Dividend / Share | 1.24/sh | 1.04/sh | 1.40/sh | 1.25/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield4.42%
Dividend / share1.25
If you invest
Shares (≈)353
Est. annual income441.00
At this rate, dividends alone return your capital in ~22.6 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 | — | — | — | — | 1.25 | — |
| 2024 | — | — | — | — | 1.40 | — |
| 2023 | — | — | — | — | 1.04 | — |
| 2022 | — | — | — | — | 1.24 | — |
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
12.20
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
17.93
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
21.29
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
16.41
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
15.30
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)16.41
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.18%
- 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: 16.41
Aljazira Capital
as of 2022-11-22 · Al Hammadi Company - Results Flash Note Q3-22
Hold
44.50
—
Wealth simulator
What if you'd invested in Al Hammadi Holding regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +4.4%(+4.4% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +10.2%
Invested1KSAR
Dividends44SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
عبدالعزيز محمد حمد الحمادي
17.03%
صالح محمد حمد الحمادي
13.16%
Total disclosed30.19%
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.