Scientific and Medical Equipment Houseدار المعدات
- Price
- 31.36 SAR
- Fair value
- 8.99 SAR
- Discount to fair value
- −249%
- Mkt cap
- 940.80M
- P/E
- 33.1×
- P/B
- 1.85×
- EV
- 1.11B
- Div yield
- 3.19%
- ROE
- 5.6%
- Net margin
- 3.2%
Current price31.36SAR
Fair value (est., median)8.99SAR
UndervaluedFair valueOvervalued
+249.0% above fair valueWould need to fall ~71.3% to reach fair value.
Median ofDCF 8.68DDM 15.64Graham 18.97Residual Income 5.8Earnings Power 8.99
Health Check
43.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 249% 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 | 713.82M | 776.67M | 877.23M | 876.71M | — |
| Net Income | 17.57M | 40.06M | 26.17M | 28.44M | 28.50M |
| Net Margin | 2.5% | 5.2% | 3.0% | 3.2% | — |
| Operating Cash Flow | 146.75M | -140.64M | 285.78M | 8.75M | — |
| OCF Margin | 20.6% | -18.1% | 32.6% | 1.0% | — |
| Capital Expenditure | 17.81M | 14.88M | 4.43M | 7.53M | — |
| Free Cash Flow | 128.94M | -155.51M | 281.35M | 1.21M | — |
| FCF Margin | 18.1% | -20.0% | 32.1% | 0.1% | — |
| FCF Conversion | 734.0% | -388.2% | 1,075.2% | 4.3% | — |
| EPS (Diluted) | 0.59/sh | 1.34/sh | 0.87/sh | 0.95/sh | 0.95/sh |
| Dividend / Share | 0.67/sh | — | 1.00/sh | 1.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.19%
Dividend / share1.00
If you invest
Shares (≈)318
Est. annual income318.00
At this rate, dividends alone return your capital in ~31.4 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 | — | — | — | — | 1.00 | — |
| 2024 | — | — | — | — | 1.00 | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | 0.67 | — |
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
8.68
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
15.64
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
18.97
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
5.80
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
8.99
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)8.99
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.59%
- 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 Scientific and Medical Equipment House regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.2%(+3.2% Dividends · 0.0% Capital gain)
- Annualised (IRR)
- +7.3%
Invested1KSAR
Dividends32SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.