+125.0% above fair valueWould need to fall ~55.6% 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'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 0 | 100.62M | 95.52M | 95.36M | 86.97M |
| Net Income | 0 | 10.90M | -8.35M | -22.29M | -109.89M |
| Net Margin | — | 10.8% | -8.7% | -23.4% | -126.4% |
| Operating Cash Flow | 0 | 56.01M | 6.15M | 27.46M | 6.58M |
| OCF Margin | — | 55.7% | 6.4% | 28.8% | 7.6% |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 56.01M | 6.15M | 27.46M | 6.58M |
| FCF Margin | — | 55.7% | 6.4% | 28.8% | 7.6% |
| FCF Conversion | — | 513.8% | 73.6% | 123.2% | 6.0% |
| EPS (Diluted) | 0.34/sh | 0.12/sh | -0.09/sh | -0.25/sh | -1.25/sh |
| Dividend / Share | 0.60/sh | 0.60/sh | 0.27/sh | 0.20/sh | 0.24/sh |
At this rate, dividends alone return your capital in ~20.0 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 | — | 0.10 | — | — | 0.10 | 2.4% |
| 2025 | 0.14 | — | 0.10 | — | 0.24 | 5.6% |
| 2024 | — | 0.10 | 0.10 | — | 0.20 | 3.9% |
| 2023 | 0.20 | — | 0.07 | — | 0.27 | 3.9% |
| 2022 | 0.30 | — | 0.30 | — | 0.60 | 6.3% |
Fair value = median of the applicable methods (DDM).
Exceptional item: a non-recurring item (a one-off gain or special dividend) was normalized out, so the fair value reflects sustainable performance — not a transient spike.
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Musharaka REIT Fund 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.