6017TASIGrowth
JAHEZ
شركة جاهز الدولية لتقنية نظم المعلومات
Fair Value (median)
5.38 SAR
Current Price
14.35
Fair
Now
Overvalued
Premium +166.7%· upside -62.5%
Blended from: DCF · Graham
Health Check
45.5
Overall / 100
Value0
Future44.7
Past54.3
Health82.9
Dividend0
Value0/100
Trades about 166.7% above its estimated fair value.
- Discount to fair value
- -166.7%
- Price to book
- —
- Fair-value confidence
- —
Future44.7/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 13.2%
- Earnings CAGR (3y)
- 7.4%
Past54.3/100
A steady, profitable operating history.
- Return on equity
- 5.4%
- Net margin
- 3.1%
- Earnings CAGR (3y)
- 7.4%
- Profitable years
- 4/4
Health82.9/100
Balance sheet is manageable.
- Debt to equity
- 33.9%
- Net debt to equity
- 2%
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Healthy balance sheet.
Risks
- Trades 166.7% above estimated 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.
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 2022، your value today is 16,034.41. You put in 5,000.00 over 5 years. Total return: +220.7% (0.0% Dividends، +220.7% Capital gain).
Invested
5,000.00 SAR
Dividends
0.00 SAR
Capital gain
11,034.41 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، Graham).
Discounted Cash Flow
Tap to adjust assumptions
3.49 SAR
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Tap to adjust assumptions
7.27 SAR
Fair Value (median)5.38 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 5.02%
- CAPM cost of equity
- 5.02%
- 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'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 1.60B | 1.78B | 2.22B | 2.32B |
| Net Income | 58.98M | 125.34M | 187.98M | 72.97M |
| Net Margin | 3.7% | 7.0% | 8.5% | 3.1% |
| Operating Cash Flow | 7.20M | 256.87M | 202.79M | 99.83M |
| OCF Margin | 0.4% | 14.4% | 9.1% | 4.3% |
| Capital Expenditure | 40.13M | 36.84M | 195.11M | 88.29M |
| Free Cash Flow | -32.93M | 220.03M | 7.68M | 11.55M |
| FCF Margin | -2.1% | 12.3% | 0.3% | 0.5% |
| FCF Conversion | -55.8% | 175.5% | 4.1% | 15.8% |
| EPS (Diluted) | 0.29 | 0.61 | 0.92 | 0.36 |
| Dividend / Share | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate actions
SStock Split
20×2023-11-30
Community Notes0
No notes yet. Be the first to share a thesis.