Cenomi Centers (Arabian Centres)سينومي سنترز
- Price
- 16.83 SAR
- Fair value
- 31.71 SAR
- Discount to fair value
- +47%
- Mkt cap
- 7.99B
- P/E
- 6.3×
- P/B
- 0.52×
- EV
- 23.48B
- Div yield
- 6.68%
- ROE
- 8.2%
- Net margin
- 55.4%
Current price16.83SAR
Fair value (est., median)31.71SAR
UndervaluedFair valueOvervalued
-46.9% below fair valueWould need to rise ~88.4% to reach fair value.
Median ofDCF 68.72DDM 31.71Graham 43.82Residual Income 21.78Earnings Power 24.89
Health Check
66.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 46.9% below estimated fair value.
- Attractive, covered dividend (6.68%).
- Above-average growth expected.
Risks
- 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 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 | 2.04B | 2.25B | 2.34B | 2.29B | — |
| Net Income | 775.43M | 1.51B | 1.22B | 1.27B | 1.25B |
| Net Margin | 38.1% | 67.2% | 51.9% | 55.4% | — |
| Operating Cash Flow | 1.48B | 1.39B | 1.01B | 1.78B | — |
| OCF Margin | 72.4% | 61.7% | 42.9% | 77.9% | — |
| Capital Expenditure | 16.68M | 10.01M | 8.50M | 20.82M | — |
| Free Cash Flow | 1.46B | 1.38B | 997.88M | 1.76B | — |
| FCF Margin | 71.6% | 61.2% | 42.6% | 77.0% | — |
| FCF Conversion | 188.2% | 91.1% | 82.0% | 139.1% | — |
| EPS (Diluted) | 1.63/sh | 3.19/sh | 2.56/sh | 2.67/sh | 2.64/sh |
| Dividend / Share | 1.50/sh | 2.24/sh | 1.39/sh | 1.13/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield6.68%
Dividend / share1.13
If you invest
Shares (≈)594
Est. annual income668.25
At this rate, dividends alone return your capital in ~15.0 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 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 1.13 | — |
| 2024 | — | — | — | — | 1.39 | — |
| 2023 | — | — | — | — | 2.24 | — |
| 2022 | — | — | — | — | 1.50 | — |
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
68.72
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
31.71
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
43.82
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
21.78
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
24.89
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)31.71
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.65%
- 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 Cenomi Centers (Arabian Centres) regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.