Kingdom Holdingشركة المملكة القابضة
- Price
- 14.93 SAR
- Fair value
- 4.45 SAR
- Discount to fair value
- −236%
- Mkt cap
- 55.33B
- P/E
- 25.8×
- P/B
- 0.95×
- EV
- 66.77B
- Div yield
- 1.88%
- ROE
- 3.7%
- Net margin
- 79.6%
Current price14.93SAR
Fair value (est., median)4.45SAR
UndervaluedFair valueOvervalued
+235.9% above fair valueWould need to fall ~70.2% to reach fair value.
Median ofDCF 1.49DDM 4.45Graham 15.97Residual Income 3.28Earnings Power 6.85
Health Check
46.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 235.9% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
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 | 2.49B | 2.70B | 2.39B | 2.69B | — |
| Net Income | 6.96B | 1.01B | 1.24B | 2.14B | 1.98B |
| Net Margin | 279.2% | 37.5% | 51.7% | 79.6% | — |
| Operating Cash Flow | 1.75B | 702.75M | 2.67B | 986.21M | — |
| OCF Margin | 70.4% | 26.0% | 111.9% | 36.6% | — |
| Capital Expenditure | 151.17M | 284.99M | 276.65M | 436.03M | — |
| Free Cash Flow | 1.60B | 417.75M | 2.40B | 550.18M | — |
| FCF Margin | 64.3% | 15.5% | 100.3% | 20.4% | — |
| FCF Conversion | 23.0% | 41.2% | 193.9% | 25.7% | — |
| EPS (Diluted) | 1.88/sh | 0.27/sh | 0.33/sh | 0.58/sh | 0.53/sh |
| Dividend / Share | 0.25/sh | 0.28/sh | 0.28/sh | 0.28/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield1.88%
Dividend / share0.28
If you invest
Shares (≈)669
Est. annual income187.32
At this rate, dividends alone return your capital in ~53.3 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 | 0.07 | 0.07 | — | — | 0.14 | 1.5% |
| 2025 | 0.07 | 0.07 | 0.07 | 0.07 | 0.28 | 3.4% |
| 2024 | 0.07 | 0.07 | 0.07 | 0.07 | 0.28 | 3.4% |
| 2023 | 0.07 | 0.07 | 0.07 | 0.07 | 0.28 | 3.7% |
| 2022 | — | — | — | — | 0.25 | 2.7% |
Corporate actions
DCash Dividend
0.07 /sh2026-05-13
DCash Dividend
0.07 /sh2026-01-01
DCash Dividend
0.07 /sh2025-10-02
DCash Dividend
0.07 /sh2025-08-03
DCash Dividend
0.07 /sh2025-06-15
DCash Dividend
0.07 /sh2025-01-01
DCash Dividend
0.07 /sh2024-10-02
DCash Dividend
0.07 /sh2024-08-01
DCash Dividend
0.07 /sh2024-06-11
DCash Dividend
0.07 /sh2024-01-01
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
1.49
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
4.45
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
15.97
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
3.28
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
6.85
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)4.45
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.49%
- 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 Kingdom Holding regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 30.7K SAR
- Total return
- +80.8%(+29.2% Dividends · +51.6% Capital gain)
- Annualised (IRR)
- +7.7%
Invested17KSAR
Dividends5KSAR
Capital gain8.8KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
الامير الوليد بن طلال بن عبد العزيز آل سعود
78.13%
صندوق الاستثمارات العامه
16.87%
Total disclosed95.00%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.