Mobilyإتحاد إتصالات
- Price
- 63.35 SAR
- Fair value
- 37.04 SAR
- Discount to fair value
- −71%
- Mkt cap
- 48.62B
- P/E
- 14.0×
- P/B
- 2.39×
- EV
- 54.88B
- Div yield
- 3.86%
- ROE
- 17.1%
- Net margin
- 17.6%
Current price63.35SAR
Fair value (est., median)37.04SAR
UndervaluedFair valueOvervalued
+71.0% above fair valueWould need to fall ~41.5% to reach fair value.
Median ofDCF 74.48DDM 31.95Graham 49.6Residual Income 37.04Earnings Power 34.4
Health Check
58.6
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (17.1%).
- Attractive, covered dividend (3.86%).
- Above-average growth expected.
Risks
- Trades 71% 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 details
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 | 15.72B | 16.76B | 18.21B | 19.64B | — |
| Net Income | 1.66B | 2.23B | 3.11B | 3.47B | 3.58B |
| Net Margin | 10.5% | 13.3% | 17.1% | 17.6% | — |
| Operating Cash Flow | 5.68B | 5.75B | 6.34B | 6.65B | — |
| OCF Margin | 36.2% | 34.3% | 34.8% | 33.9% | — |
| Capital Expenditure | 2.43B | 2.03B | 2.67B | 3.23B | — |
| Free Cash Flow | 3.25B | 3.72B | 3.67B | 3.43B | — |
| FCF Margin | 20.7% | 22.2% | 20.1% | 17.5% | — |
| FCF Conversion | 196.3% | 166.8% | 118.0% | 98.9% | — |
| EPS (Diluted) | 2.16/sh | 2.91/sh | 4.05/sh | 4.52/sh | 4.66/sh |
| Dividend / Share | 0.83/sh | 1.11/sh | 2.30/sh | 2.44/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.86%
Dividend / share2.44
If you invest
Shares (≈)157
Est. annual income383.74
At this rate, dividends alone return your capital in ~25.9 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 | 1.60 | — | — | — | 1.60 | 2.4% |
| 2025 | 1.30 | — | 1.20 | — | 2.44 | 4.0% |
| 2024 | — | 1.45 | 0.90 | — | 2.30 | 4.4% |
| 2023 | — | 1.15 | — | — | 1.11 | 2.6% |
| 2022 | — | 0.85 | — | — | 0.83 | 2.3% |
Corporate actions
DCash Dividend
1.60 /sh2026-02-25
DCash Dividend
1.20 /sh2025-08-03
DCash Dividend
1.30 /sh2025-03-23
DCash Dividend
0.90 /sh2024-09-22
DCash Dividend
1.45 /sh2024-06-30
DCash Dividend
1.15 /sh2023-06-04
DCash Dividend
0.85 /sh2022-05-24
DCash Dividend
0.50 /sh2021-05-24
DCash Dividend
1.25 /sh2014-08-03
DCash Dividend
1.25 /sh2014-05-07
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، 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
74.48
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
31.95
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
49.60
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
37.04
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
34.40
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)37.04
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.88%
- CAPM cost of equity
- 12.00%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Analyst Price Targets
1 houseHistorical — last published analyst views, not a current target.
Hajras fair value: 37.04
Aljazira Capital
as of 2023-10-24 · Etihad Etisalat Co. (Mobily) - Results Flash Note Q3-23
Overweight
50.00
—
Wealth simulator
What if you'd invested in Mobily regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 36.8K SAR
- Total return
- +116.4%(+30.6% Dividends · +85.8% Capital gain)
- Annualised (IRR)
- +9.4%
Invested17KSAR
Dividends5.2KSAR
Capital gain14.6KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
مؤسسة الا مارات للا تصالا ت اتصالا ت
27.99%
Total disclosed27.99%
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.