+94.9% above fair valueWould need to fall ~48.7% to reach 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.
Revenue, net income and margin.
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 3.71B | 3.75B | 3.26B | 2.67B |
| Net Income | 648.79M | 559.62M | 201.69M | -366.28M |
| Net Margin | 17.5% | 14.9% | 6.2% | -13.7% |
| Operating Cash Flow | 503.29M | -704.17M | 239.27M | -86.07M |
| OCF Margin | 13.6% | -18.8% | 7.3% | -3.2% |
| Capital Expenditure | -245.66M | -262.05M | -176.11M | -107.56M |
| Free Cash Flow | 257.62M | -966.22M | 63.16M | -193.63M |
| FCF Margin | 6.9% | -25.8% | 1.9% | -7.2% |
| FCF Conversion | 39.7% | -172.7% | 31.3% | -52.9% |
| EPS (Diluted) | 8.11/sh | 7.00/sh | 2.52/sh | -4.58/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.00/sh | 0.00/sh |
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
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 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
DCF only is anchored on FY2025 — the latest year with positive earnings (reported free cash flow was distorted) that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Saudi Research and Media Group regularly?
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
Source: Maktab Al-Maqased (Sh. Al-Osaimi) — Annual Report FY2024
Measurable on 1 of 4 AAOIFI ratios; 3 not in this dataset.
Screening estimate, not a fatwa — we never pass a ratio without showing it. Verify with a qualified Shariah board.
Zakat due on a shareholding at today's price.
Long-term base uses cash & equivalents only (receivables and inventory are not in our data), so it understates zakat.
Zakat is due only after one full lunar year of ownership (hawl).
Estimate only, not a ZATCA filing — zakat on shares depends on intent (trading vs long-term). Consult a specialist.