Blended from: Graham
Trades about 43.7% above its estimated fair value.
Modest growth of about 6% a year is expected.
High-quality returns — ROE around 21.1%.
Carries meaningful debt relative to equity.
Pays no dividend.
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.
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.
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2022، your value today is 3,427.67. You put in 5,000.00 over 5 years. Total return: -31.4% (+0.2% Dividends، -31.6% Capital gain).
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Fair value = median of the applicable methods (Graham).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Revenue, net income and margin.
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 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | 0.02 | — | 0.02 | 0.04 | 0.4% |
| Metric | FY'22 | FY'23 | FY'25 |
|---|---|---|---|
| Revenue | 0 | 1.13B | 1.24B |
| Net Income | 131.46M | 129.29M | 134.19M |
| Net Margin | — | 11.4% | 10.8% |
| Operating Cash Flow | 0 | 0 | 0 |
| OCF Margin | — | — | — |
| Capital Expenditure | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | -313.83M |
| FCF Margin | — | — | -25.4% |
| FCF Conversion | — | — | -233.9% |
| EPS (Diluted) | 0.44 | 0.43 | 0.45 |
| Dividend / Share | 0.04 | 0.00 | 0.00 |
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
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.