Saudi Ground Servicesالخدمات الأرضية
- Price
- 32.16 SAR
- Fair value
- 23.01 SAR
- Discount to fair value
- −40%
- Mkt cap
- 6.05B
- P/E
- 14.9×
- P/B
- 2.36×
- EV
- 5.96B
- Div yield
- 6.22%
- ROE
- 15.8%
- Net margin
- 14.8%
Current price32.16SAR
Fair value (est., median)23.01SAR
UndervaluedFair valueOvervalued
+39.8% above fair valueWould need to fall ~28.4% to reach fair value.
Median ofDCF 43.6DDM 28.02Graham 23.01Residual Income 17.53Earnings Power 16.42
Health Check
54
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (15.8%).
- Healthy balance sheet.
Risks
- Trades 39.8% 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 | 1.98B | 2.46B | 2.68B | 2.73B | — |
| Net Income | -244.49M | 211.48M | 327.03M | 404.71M | 367.53M |
| Net Margin | -12.4% | 8.6% | 12.2% | 14.8% | — |
| Operating Cash Flow | 32.04M | 341.95M | 495.21M | 739.78M | — |
| OCF Margin | 1.6% | 13.9% | 18.5% | 27.1% | — |
| Capital Expenditure | 61.25M | 142.55M | 176.49M | 242.08M | — |
| Free Cash Flow | -29.21M | 199.40M | 318.73M | 497.70M | — |
| FCF Margin | -1.5% | 8.1% | 11.9% | 18.2% | — |
| FCF Conversion | -11.9% | 94.3% | 97.5% | 123.0% | — |
| EPS (Diluted) | -1.30/sh | 1.12/sh | 1.74/sh | 2.15/sh | 1.95/sh |
| Dividend / Share | — | — | 1.00/sh | 2.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield6.22%
Dividend / share2.00
If you invest
Shares (≈)310
Est. annual income620.00
At this rate, dividends alone return your capital in ~16.1 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 | — | — | — | — | 2.00 | — |
| 2024 | — | — | — | — | 1.00 | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
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
43.60
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
28.02
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
23.01
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
17.53
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
16.42
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)23.01
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.35%
- 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: 23.01
Aljazira Capital
as of 2022-08-22 · Saudi Ground Services Co. - Results Flash Note Q2-22
Hold
28.60
—
Wealth simulator
What if you'd invested in Saudi Ground Services regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.