Hajras · هجرس

Hajras

Equity Research Report

Thob Al Aseel

4012 · TASI — Main Market · 2026-07-29

Snapshot

Price3.72 SAR

Market cap1.49B SAR

P/E14.86×

P/B2.44×

ROE16.40%

Dividend yield5.38%

Revenue CAGR1.25%

Valuation (Hajras)

Fair value2.69 SAR

Ratingovervalued

Upside/(downside)-27.82%

DCF5.66

DDM2.79

Graham2.69

Discount rate10.38%

DCF growth8.00%

Financials

SAR	FY22	FY23	FY24	FY25
Revenue	508.80M	532.22M	522.46M	528.18M
Net income	53.44M	76.92M	83.90M	100.11M
EPS	0.13	0.19	0.21	0.25
DPS	0.15	0.16	0.19	0.20
Equity	572.51M	584.70M	592.98M	610.58M

This report is for informational purposes only and is not investment advice. Sources: Hajras valuation & financials, Yahoo/SEC EDGAR, and investment-house targets.