Jazan Development and Investment (JAZADCO)جازادكو
- Price
- 8.29 SAR
- Fair value
- 2.46 SAR
- Discount to fair value
- −237%
- Mkt cap
- 414.50M
- P/E
- 142.9×
- P/B
- 1.34×
- EV
- 442.00M
- Div yield
- 0.00%
- ROE
- 0.9%
- Net margin
- 2.7%
Current price8.29SAR
Fair value (est., median)2.46SAR
UndervaluedFair valueOvervalued
+237.1% above fair valueWould need to fall ~70.3% to reach fair value.
Median ofDCF 2.46Graham 2.84Earnings Power 0.55
Health Check
33.9
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
- Attractive, covered dividend (0%).
Risks
- Trades 237.1% above estimated fair value.
- 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 detailsDemo series
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 77.89M | 70.15M | 78.70M | 107.85M | — |
| Net Income | 10.71M | -32.10M | -153.28M | 2.90M | -1.62M |
| Net Margin | 13.8% | -45.8% | -194.8% | 2.7% | — |
| Operating Cash Flow | -7.86M | -9.68M | -3.21M | 23.23M | — |
| OCF Margin | -10.1% | -13.8% | -4.1% | 21.5% | — |
| Capital Expenditure | 12.16M | 9.57M | 2.95M | 16.05M | — |
| Free Cash Flow | -20.01M | -19.25M | -6.16M | 7.18M | — |
| FCF Margin | -25.7% | -27.4% | -7.8% | 6.7% | — |
| FCF Conversion | -186.8% | -60.0% | -4.0% | 247.7% | — |
| EPS (Diluted) | 0.21/sh | -0.64/sh | -3.07/sh | 0.06/sh | -0.03/sh |
| Dividend / Share | 0.00/sh | 0.01/sh | 0.00/sh | 0.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield0.00%
Dividend / share0.00
If you invest
Shares (≈)1,206
Est. annual income0.24
At this rate, dividends alone return your capital in ~41,450.0 years.
Dividend history
Dividend / share & historical yield (SAR).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
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 | — | — | — | — | 0.00 | — |
| 2024 | — | — | — | — | 0.00 | — |
| 2023 | — | — | — | — | 0.01 | — |
| 2022 | — | — | — | — | 0.00 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham، Earnings Power).
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
2.46
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
0.00
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
2.84
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
0.55
DCF only is anchored on FY2025 — 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)2.46
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 9.99%
- 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 Jazan Development and Investment (JAZADCO) regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.