Zain KSAزين السعودية
- Price
- 10.99 SAR
- Fair value
- 10.94 SAR
- Mkt cap
- 9.88B
- P/E
- 16.4×
- P/B
- 0.91×
- EV
- 19.30B
- Div yield
- 4.58%
- ROE
- 5.6%
- Net margin
- 5.5%
Current price10.99SAR
Fair value (est., median)10.94SAR
UndervaluedFair valueOvervalued
+0.5% above fair valueTrading close to fair value.
Median ofDCF 21.74DDM 10.94Graham 14.1Residual Income 4.9Earnings Power 6.95
Health Check
50.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- 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 | 9.08B | 9.88B | 10.37B | 10.98B | — |
| Net Income | 549.67M | 1.27B | 596.37M | 603.53M | 712.00M |
| Net Margin | 6.1% | 12.8% | 5.8% | 5.5% | — |
| Operating Cash Flow | 1.91B | 1.72B | 2.04B | 1.78B | — |
| OCF Margin | 21.1% | 17.4% | 19.7% | 16.2% | — |
| Capital Expenditure | 1.35B | 1.52B | 620.46M | 492.36M | — |
| Free Cash Flow | 565.76M | 198.94M | 1.42B | 1.28B | — |
| FCF Margin | 6.2% | 2.0% | 13.7% | 11.7% | — |
| FCF Conversion | 102.9% | 15.7% | 238.8% | 212.7% | — |
| EPS (Diluted) | 0.61/sh | 1.41/sh | 0.66/sh | 0.67/sh | 0.79/sh |
| Dividend / Share | — | 0.50/sh | 0.50/sh | 0.50/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield4.58%
Dividend / share0.50
If you invest
Shares (≈)909
Est. annual income457.05
At this rate, dividends alone return your capital in ~21.9 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 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 0.50 | — |
| 2024 | — | — | — | — | 0.50 | — |
| 2023 | — | — | — | — | 0.50 | — |
| 2022 | — | — | — | — | — | — |
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
21.74
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
10.94
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
14.10
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
4.90
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
6.95
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)10.94
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.73%
- 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.
Analyst Price Targets
1 houseHistorical — last published analyst views, not a current target.
Hajras fair value: 10.94
Aljazira Capital
as of 2023-05-10 · Zain KSA Co. - Results Flash Note Q1-23
Hold
12.80
—
Wealth simulator
What if you'd invested in Zain KSA regularly?
Starting year
Not enough history to simulate.
Community Notes0
No notes yet. Be the first to share a thesis.