Raydan Foodشركة ريدان الغذائية
- Price
- 14.04 SAR
- Fair value
- 20.00 SAR
- Discount to fair value
- +30%
- Mkt cap
- 102.68M
- P/B
- 1.27×
- EV
- 163.27M
- ROE
- -90.3%
- Net margin
- -47.1%
Current price14.04SAR
Fair value (est., median)20SAR
UndervaluedFair valueOvervalued
-29.8% below fair valueWould need to rise ~42.5% to reach fair value.
Median ofDCF 20
Health Check
37.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 29.8% below estimated fair value.
Risks
- Currently loss-making.
- Low fair-value confidence — methods disagree or data is thin.
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.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2021–FY2024
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 131.17M | 159.18M | 177.37M | 155.37M | — |
| Net Income | -42.21M | -24.62M | -30.89M | -73.11M | -63.00M |
| Net Margin | -32.2% | -15.5% | -17.4% | -47.1% | — |
| Operating Cash Flow | -24.00M | -24.65M | 4.97M | 16.16M | — |
| OCF Margin | -18.3% | -15.5% | 2.8% | 10.4% | — |
| Capital Expenditure | 3.93M | 29.54M | 13.16M | 6.43M | — |
| Free Cash Flow | -27.92M | -54.19M | -8.19M | 9.73M | — |
| FCF Margin | -21.3% | -34.0% | -4.6% | 6.3% | — |
| FCF Conversion | -66.2% | -220.1% | -26.5% | 13.3% | — |
| EPS (Diluted) | -5.77/sh | -3.37/sh | -4.22/sh | -10.00/sh | -8.61/sh |
| Dividend / Share | — | — | — | — | — |
Dividend return (if you buy today)
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 history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Corporate actions
SReverse Split
0.462638×2025-11-03
SReverse Split
0.47×2022-10-06
Valuation breakdown
Fair value = median of the applicable methods (DCF).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
20.00
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
DCF only is anchored on FY2024 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)20.00
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.47%
- CAPM cost of equity
- 10.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 6.00%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 5
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Raydan Food regularly?
Starting year
- Invested
- 1K/yr · 8K total(2019 → today · 8 yrs)
- your value today is
- 2K SAR
- Total return
- -75.2%(0.0% Dividends · -75.2% Capital gain)
- Annualised (IRR)
- -40.1%
Invested8KSAR
Dividends0SAR
Capital gain-6KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
شركة مجموعة البسام للعقارات
8.20%
Total disclosed8.20%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.