Baazeem Tradingباعظيم
- Price
- 5.72 SAR
- Fair value
- 2.51 SAR
- Discount to fair value
- −128%
- Mkt cap
- 579.15M
- P/E
- 22.6×
- P/B
- 2.81×
- EV
- 567.70M
- Div yield
- 3.15%
- ROE
- 12.5%
- Net margin
- 9.5%
Current price5.72SAR
Fair value (est., median)2.51SAR
UndervaluedFair valueOvervalued
+128.1% above fair valueWould need to fall ~56.2% to reach fair value.
Median ofDCF 2.51DDM 2.54Graham 3.28Residual Income 2.31Earnings Power 2.23
Health Check
48
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 128.1% above estimated fair value.
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 | 263.35M | 257.11M | 263.37M | 268.77M | — |
| Net Income | 21.78M | 21.65M | 23.31M | 25.66M | 26.64M |
| Net Margin | 8.3% | 8.4% | 8.8% | 9.5% | — |
| Operating Cash Flow | 23.02M | 22.85M | 19.71M | 18.09M | — |
| OCF Margin | 8.7% | 8.9% | 7.5% | 6.7% | — |
| Capital Expenditure | 1.09M | 487.3K | 2.56M | 5.21M | — |
| Free Cash Flow | 21.93M | 22.36M | 17.15M | 12.88M | — |
| FCF Margin | 8.3% | 8.7% | 6.5% | 4.8% | — |
| FCF Conversion | 100.7% | 103.3% | 73.6% | 50.2% | — |
| EPS (Diluted) | 0.22/sh | 0.21/sh | 0.23/sh | 0.25/sh | 0.26/sh |
| Dividend / Share | 0.25/sh | 0.18/sh | 0.18/sh | 0.18/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.15%
Dividend / share0.18
If you invest
Shares (≈)1,748
Est. annual income314.64
At this rate, dividends alone return your capital in ~31.8 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 | — | — | — | — | 0.18 | — |
| 2024 | — | — | — | — | 0.18 | — |
| 2023 | — | — | — | — | 0.18 | — |
| 2022 | — | — | — | — | 0.25 | — |
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
2.51
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
2.54
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
3.28
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
2.31
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
2.23
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)2.51
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.29%
- 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 Baazeem Trading regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.