+70.7% above fair valueWould need to fall ~41.4% to reach 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.
Revenue, net income and margin.
| Metric | FY'23 | FY'24 | FY'25 | FY'26 |
|---|---|---|---|---|
| Revenue | 630.34M | 1.02B | 1.46B | 1.92B |
| Net Income | 42.47M | 194.68M | 219.58M | 259.07M |
| Net Margin | 6.7% | 19.2% | 15.0% | 13.5% |
| Operating Cash Flow | 5.25M | 263.32M | 201.43M | 115.67M |
| OCF Margin | 0.8% | 25.9% | 13.8% | 6.0% |
| Capital Expenditure | -3.58M | -85.95M | -33.94M | -74.34M |
| Free Cash Flow | 1.67M | 177.37M | 167.49M | 41.33M |
| FCF Margin | 0.3% | 17.5% | 11.5% | 2.2% |
| FCF Conversion | 3.9% | 91.1% | 76.3% | 16.0% |
| EPS (Diluted) | 1.43/sh | 6.43/sh | 6.46/sh | 7.62/sh |
| Dividend / Share | 0.00/sh | 0.30/sh | 0.30/sh | 0.00/sh |
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.
Dividend / share & historical yield (SAR).
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 | — | — | 0.30 | — | 0.30 | 0.3% |
| 2024 | — | — | 0.30 | — | 0.30 | 0.3% |
| 2023 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Etihad GO Telecom Co. regularly?
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
Source: Maktab Al-Maqased (Sh. Al-Osaimi) — Annual Report FY2024
Measurable on 1 of 4 AAOIFI ratios; 3 not in this dataset.
Screening estimate, not a fatwa — we never pass a ratio without showing it. Verify with a qualified Shariah board.
Zakat due on a shareholding at today's price.
Long-term base uses cash & equivalents only (receivables and inventory are not in our data), so it understates zakat.
Zakat is due only after one full lunar year of ownership (hawl).
Estimate only, not a ZATCA filing — zakat on shares depends on intent (trading vs long-term). Consult a specialist.