6012TASISpeculative
Raydan Food Company SJSC
شركة ريدان الغذائية
⚠ تحتاج الى فحص · Needs due diligence
Fair Value (median)
44.11 SAR
Current Price
14.04
Fair
Now
Undervalued
Discount +68.2%· upside +214.2%
Blended from: DCF
Health Check
49.2
Overall / 100
Value100
Future40
Past0
Health56.7
Dividend0
Value100/100
Trades about 68.2% below its estimated fair value.
- Discount to fair value
- 68.2%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 5.8%
- Earnings CAGR (3y)
- —
Past0/100
Patchy track record — earnings have been inconsistent.
- Return on equity
- -90.3%
- Net margin
- -47.1%
- Earnings CAGR (3y)
- —
- Profitable years
- 0/4
Health56.7/100
Balance sheet is manageable.
- Debt to equity
- 76.3%
- Net debt to equity
- 74.8%
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Trades 68.2% below estimated fair value.
Risks
- Currently loss-making.
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.
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.
Historical Wealth Simulator
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2019، your value today is 1,093.81. You put in 8,000.00 over 8 years. Total return: -86.3% (0.0% Dividends، -86.3% Capital gain).
Invested
8,000.00 SAR
Dividends
0.00 SAR
Capital gain
-6,906.19 SAR
InvestedCapital gainDividends— dashes = cost basistap a bar for figures
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Valuation breakdown
Fair value = median of the applicable methods (DCF).
Discounted Cash Flow
Tap to adjust assumptions
44.11 SAR
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Fair Value (median)44.11 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.27%
- CAPM cost of equity
- 6.27%
- 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.
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 |
|---|---|---|---|---|
| Revenue | 131.17M | 159.18M | 177.37M | 155.37M |
| Net Income | -42.21M | -24.62M | -30.89M | -73.11M |
| 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 | -3.37 | -4.22 | -10.00 |
| Dividend / Share | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate actions
SReverse Split
0.462638×2025-11-03
SReverse Split
0.47×2022-10-06
Community Notes0
No notes yet. Be the first to share a thesis.