Hajras · هجرس

Hajras

Equity Research Report

Bonyan REIT

4347 · TASI — Main Market · 2026-07-29

Snapshot

Price9.60 SAR

Market cap1.56B SAR

P/E15.08×

P/B1.17×

ROE7.73%

Dividend yield8.02%

Revenue CAGR4.08%

Valuation (Hajras)

Fair value10.62 SAR

Ratingfairly_valued

Upside/(downside)10.60%

DCF10.62

DDM13.36

Graham10.80

Discount rate8.94%

DCF growth8.00%

Financials

SAR	FY22	FY23	FY24	FY25
Revenue	246.68M	243.08M	240.62M	278.10M
Net income	97.58M	110.90M	88.44M	103.69M
EPS	0.60	0.68	0.54	0.64
DPS	0.66	0.66	0.67	0.77
Equity	1.38B	1.38B	1.36B	1.34B

This report is for informational purposes only and is not investment advice. Sources: Hajras valuation & financials, Yahoo/SEC EDGAR, and investment-house targets.