-9.6% below fair valueTrading close to 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.
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 246.68M | 243.08M | 240.62M | 278.10M | — |
| Net Income | 97.58M | 110.90M | 88.44M | 103.69M | 103.69M |
| Net Margin | 39.6% | 45.6% | 36.8% | 37.3% | — |
| Operating Cash Flow | 124.29M | 164.59M | 170.20M | 148.12M | — |
| OCF Margin | 50.4% | 67.7% | 70.7% | 53.3% | — |
| Capital Expenditure | 4.70M | 26.95M | 14.61M | 22.76M | — |
| Free Cash Flow | 119.59M | 137.64M | 155.59M | 125.36M | — |
| FCF Margin | 48.5% | 56.6% | 64.7% | 45.1% | — |
| FCF Conversion | 122.6% | 124.1% | 175.9% | 120.9% | — |
| EPS (Diluted) | 0.60/sh | 0.68/sh | 0.54/sh | 0.64/sh | 0.64/sh |
| Dividend / Share | 0.66/sh | 0.66/sh | 0.67/sh | 0.77/sh | — |
At this rate, dividends alone return your capital in ~12.5 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 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 0.77 | — |
| 2024 | — | — | — | — | 0.67 | — |
| 2023 | — | — | — | — | 0.66 | — |
| 2022 | — | — | — | — | 0.66 | — |
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.
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.
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Bonyan REIT regularly?
Not enough history to simulate.
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.
Source check (FY2025): 0 confirmed · 8 single-source — across filings, Yahoo & Tadawul.