Sumou Real Estateسمو
- Price
- 29.70 SAR
- Fair value
- 29.20 SAR
- Discount to fair value
- −2%
- Mkt cap
- 1.49B
- P/E
- 11.0×
- P/B
- 1.93×
- EV
- 1.46B
- Div yield
- 3.37%
- ROE
- 17.6%
- Net margin
- 25.9%
Current price29.7SAR
Fair value (est., median)29.2SAR
UndervaluedFair valueOvervalued
+1.7% above fair valueTrading close to fair value.
Median ofDCF 181.01DDM 13.86Graham 30.26Residual Income 29.2Earnings Power 25.25
Health Check
72.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (17.6%).
- Healthy balance sheet.
- Attractive, covered dividend (3.37%).
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 | 282.42M | 273.82M | 429.51M | 522.69M | — |
| Net Income | 87.64M | 103.01M | 106.60M | 135.26M | 148.52M |
| Net Margin | 31.0% | 37.6% | 24.8% | 25.9% | — |
| Operating Cash Flow | -13.23M | 160.77M | 3.15M | 120.11M | — |
| OCF Margin | -4.7% | 58.7% | 0.7% | 23.0% | — |
| Capital Expenditure | 1.35M | 652.7K | 604.0K | 1.08M | — |
| Free Cash Flow | -14.58M | 160.12M | 2.54M | 119.03M | — |
| FCF Margin | -5.2% | 58.5% | 0.6% | 22.8% | — |
| FCF Conversion | -16.6% | 155.4% | 2.4% | 88.0% | — |
| EPS (Diluted) | 1.75/sh | 2.06/sh | 2.13/sh | 2.71/sh | 2.97/sh |
| Dividend / Share | 0.75/sh | 1.50/sh | 0.50/sh | 1.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.37%
Dividend / share1.00
If you invest
Shares (≈)336
Est. annual income336.00
At this rate, dividends alone return your capital in ~29.7 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 | — | — | — | — | 1.00 | — |
| 2024 | — | — | — | — | 0.50 | — |
| 2023 | — | — | — | — | 1.50 | — |
| 2022 | — | — | — | — | 0.75 | — |
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
181.01
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
13.86
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
30.26
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
29.20
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
25.25
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)29.20
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.43%
- 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 Sumou Real Estate regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.