Jarir Marketingجرير
- Price
- 16.34 SAR
- Fair value
- 28.87 SAR
- Discount to fair value
- +43%
- Mkt cap
- 19.61B
- P/E
- 18.7×
- P/B
- 11.13×
- EV
- 20.08B
- Div yield
- 5.26%
- ROE
- 59.5%
- Net margin
- 9.2%
Current price16.34SAR
Fair value (est., median)28.87SAR
UndervaluedFair valueOvervalued
-43.4% below fair valueWould need to rise ~76.7% to reach fair value.
Median ofDCF 35.51DDM 22.22
Health Check
56.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 43.4% below estimated fair value.
- Strong return on equity (59.5%).
Risks
- Dividend payout looks stretched.
- Expensive on book (P/B 11.1×).
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 details
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 | 9.39B | 10.59B | 10.62B | 11.37B | — |
| Net Income | 969.76M | 973.04M | 973.96M | 1.05B | 1.09B |
| Net Margin | 10.3% | 9.2% | 9.2% | 9.2% | — |
| Operating Cash Flow | 998.60M | 688.81M | 1.11B | 1.46B | — |
| OCF Margin | 10.6% | 6.5% | 10.5% | 12.8% | — |
| Capital Expenditure | 50.50M | 43.29M | 62.72M | 83.75M | — |
| Free Cash Flow | 948.10M | 645.52M | 1.05B | 1.37B | — |
| FCF Margin | 10.1% | 6.1% | 9.9% | 12.1% | — |
| FCF Conversion | 97.8% | 66.3% | 107.9% | 130.9% | — |
| EPS (Diluted) | 0.81/sh | 0.81/sh | 0.81/sh | 0.87/sh | 0.90/sh |
| Dividend / Share | 0.77/sh | 0.83/sh | 0.83/sh | 0.86/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield5.26%
Dividend / share0.86
If you invest
Shares (≈)611
Est. annual income525.46
At this rate, dividends alone return your capital in ~19.0 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 | — | 0.47 | — | — | 0.47 | 3.2% |
| 2025 | — | 0.42 | 0.16 | 0.28 | 0.86 | 6.7% |
| 2024 | 0.23 | 0.19 | 0.15 | 0.26 | 0.83 | 6.1% |
| 2023 | 0.22 | 0.21 | 0.15 | 0.25 | 0.83 | 5.4% |
| 2022 | 0.20 | 0.21 | 0.15 | 0.23 | 0.77 | 4.4% |
Corporate actions
DCash Dividend
0.21 /sh2026-06-02
DCash Dividend
0.26 /sh2026-04-07
DCash Dividend
0.28 /sh2025-11-11
DCash Dividend
0.16 /sh2025-08-12
DCash Dividend
0.19 /sh2025-05-13
DCash Dividend
0.23 /sh2025-04-08
DCash Dividend
0.26 /sh2024-11-12
DCash Dividend
0.15 /sh2024-08-13
DCash Dividend
0.19 /sh2024-05-21
DCash Dividend
0.23 /sh2024-03-12
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
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
35.51
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
22.22
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
5.32
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
20.05
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
12.15
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)28.87
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.99%
- CAPM cost of equity
- 7.06%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- 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: 28.87
Aljazira Capital
as of 2023-10-16 · Jarir Marketing Co. - Investment Update
Overweight
17.90
—
Wealth simulator
What if you'd invested in Jarir Marketing regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 31.6K SAR
- Total return
- +85.7%(+27.4% Dividends · +58.3% Capital gain)
- Annualised (IRR)
- +7.2%
Invested17KSAR
Dividends4.7KSAR
Capital gain9.9KSAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.