-52.6% below fair valueWould need to rise ~110.9% 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'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 4.61B | 5.90B | 7.41B | 9.46B |
| Net Income | 930.19M | 1.36B | 1.83B | 2.09B |
| Net Margin | 20.2% | 23.0% | 24.7% | 22.1% |
| Operating Cash Flow | 1.71B | 1.56B | 1.66B | 2.66B |
| OCF Margin | 37.0% | 26.4% | 22.4% | 28.1% |
| Capital Expenditure | -153.69M | -174.10M | -228.15M | -330.05M |
| Free Cash Flow | 1.55B | 1.38B | 1.43B | 2.33B |
| FCF Margin | 33.7% | 23.5% | 19.3% | 24.6% |
| FCF Conversion | 166.9% | 102.1% | 78.3% | 111.6% |
| EPS (Diluted) | 11.63/sh | 16.95/sh | 23.44/sh | 26.80/sh |
| Dividend / Share | 5.00/sh | 6.00/sh | 7.50/sh | 8.50/sh |
At this rate, dividends alone return your capital in ~81.9 years.
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 | 4.50 | — | — | — | 4.50 | 0.7% |
| 2025 | 4.00 | — | 4.50 | — | 8.50 | 0.9% |
| 2024 | 4.00 | — | 3.50 | — | 7.50 | 0.8% |
| 2023 | — | 3.00 | 3.00 | — | 6.00 | 1.0% |
| 2022 | — | 3.00 | — | 2.00 | 5.00 | 1.8% |
Fair value = median of the applicable methods (DCF).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Elm Company 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.