+47.5% above fair valueWould need to fall ~32.2% 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 | 59.29M | 63.47M | 92.95M | 73.85M |
| Net Income | 28.22M | 28.77M | 35.63M | 34.49M |
| Net Margin | 47.6% | 45.3% | 38.3% | 46.7% |
| Operating Cash Flow | 37.28M | 32.61M | 74.65M | 56.85M |
| OCF Margin | 62.9% | 51.4% | 80.3% | 77.0% |
| Capital Expenditure | -529.6K | -957.2K | -31.6K | -95.9K |
| Free Cash Flow | 36.75M | 31.66M | 74.62M | 56.75M |
| FCF Margin | 62.0% | 49.9% | 80.3% | 76.8% |
| FCF Conversion | 130.3% | 110.0% | 209.4% | 164.5% |
| EPS (Diluted) | 0.14/sh | 0.14/sh | 0.18/sh | 0.17/sh |
| Dividend / Share | 0.06/sh | 0.02/sh | 0.06/sh | 0.06/sh |
At this rate, dividends alone return your capital in ~44.1 years.
Dividend / share & historical yield (SAR).
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 | 0.03 | 0.04 | — | — | 0.07 | 1.9% |
| 2025 | 0.04 | — | 0.03 | — | 0.06 | 1.2% |
| 2024 | 0.02 | — | 0.04 | — | 0.06 | 0.9% |
| 2023 | — | — | 0.02 | — | 0.02 | 0.3% |
| 2022 | — | 0.03 | — | 0.03 | 0.06 | 1.1% |
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Banan Real Estate Co. 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.