Almunajem Foodsالمنجم
- Price
- 65.80 SAR
- Fair value
- 35.44 SAR
- Discount to fair value
- −86%
- Mkt cap
- 3.95B
- P/E
- 24.7×
- P/B
- 3.78×
- EV
- 4.35B
- Div yield
- 3.04%
- ROE
- 15.3%
- Net margin
- 4.8%
Current price65.8SAR
Fair value (est., median)35.44SAR
UndervaluedFair valueOvervalued
+85.6% above fair valueWould need to fall ~46.1% to reach fair value.
Median ofDCF 46.41DDM 29.52Graham 35.44Residual Income 35.78Earnings Power 30.53
Health Check
31.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (15.3%).
Risks
- Trades 85.6% above estimated fair value.
- Stretched balance sheet / elevated debt.
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 | 2.98B | 3.31B | 3.35B | 3.34B | — |
| Net Income | 290.20M | 282.21M | 278.65M | 159.86M | 217.00M |
| Net Margin | 9.7% | 8.5% | 8.3% | 4.8% | — |
| Operating Cash Flow | 241.03M | 422.76M | 262.80M | 126.84M | — |
| OCF Margin | 8.1% | 12.8% | 7.9% | 3.8% | — |
| Capital Expenditure | 14.30M | 24.79M | 51.70M | 132.01M | — |
| Free Cash Flow | 226.73M | 397.96M | 211.10M | -5.17M | — |
| FCF Margin | 7.6% | 12.0% | 6.3% | -0.2% | — |
| FCF Conversion | 78.1% | 141.0% | 75.8% | -3.2% | — |
| EPS (Diluted) | 4.84/sh | 4.70/sh | 4.64/sh | 2.66/sh | 3.62/sh |
| Dividend / Share | 3.25/sh | 4.25/sh | 3.25/sh | 2.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.04%
Dividend / share2.00
If you invest
Shares (≈)151
Est. annual income302.00
At this rate, dividends alone return your capital in ~32.9 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 | — | — | — | — | 3.25 | — |
| 2023 | — | — | — | — | 4.25 | — |
| 2022 | — | — | — | — | 3.25 | — |
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
46.41
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
29.52
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
35.44
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
35.78
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
30.53
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)35.44
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.98%
- 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 Almunajem Foods regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.