+20.4% above fair valueWould need to fall ~16.9% 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 | 2.69B | 3.20B | 3.22B | 3.53B |
| Net Income | 95.49M | 302.06M | 774.63M | 393.35M |
| Net Margin | 3.5% | 9.4% | 24.1% | 11.2% |
| Operating Cash Flow | 451.75M | 654.67M | 763.21M | 755.45M |
| OCF Margin | 16.8% | 20.5% | 23.7% | 21.4% |
| Capital Expenditure | -303.70M | -294.10M | -375.96M | -569.47M |
| Free Cash Flow | 148.05M | 360.58M | 387.25M | 185.98M |
| FCF Margin | 5.5% | 11.3% | 12.0% | 5.3% |
| FCF Conversion | 155.0% | 119.4% | 50.0% | 47.3% |
| EPS (Diluted) | 0.29/sh | 1.77/sh | 2.57/sh | 1.30/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.00/sh | 0.00/sh |
This company doesn’t currently pay a dividend, so there’s no income return to project. The fair-value gauge above covers the price side.
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
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 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
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 The National Agricultural Development Company 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.