+41.6% above fair valueWould need to fall ~29.4% 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'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 0 | 91.00M | 92.48M | 109.92M | 149.01M |
| Net Income | 0 | 3.29M | 3.77M | 3.77M | 7.64M |
| Net Margin | — | 3.6% | 4.1% | 3.4% | 5.1% |
| Operating Cash Flow | 0 | 2.66M | 8.36M | 16.15M | 16.61M |
| OCF Margin | — | 2.9% | 9.0% | 14.7% | 11.1% |
| Capital Expenditure | 0 | -1.39M | -1.07M | -9.35M | -6.53M |
| Free Cash Flow | 0 | 1.28M | 8.36M | 6.79M | 10.08M |
| FCF Margin | — | 1.4% | 9.0% | 6.2% | 6.8% |
| FCF Conversion | — | 38.8% | 222.0% | 180.3% | 131.9% |
| EPS (Diluted) | 0.50/sh | 0.66/sh | 0.75/sh | 0.75/sh | 1.53/sh |
| Dividend / Share | 0.00/sh | 0.50/sh | 0.50/sh | 0.50/sh | 0.50/sh |
At this rate, dividends alone return your capital in ~44.8 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 | — | — | — | — | — | — |
| 2025 | — | 0.50 | — | — | 0.50 | 1.2% |
| 2024 | — | — | 0.50 | — | 0.50 | 1.0% |
| 2023 | — | 0.50 | — | — | 0.50 | 0.9% |
| 2022 | — | 0.50 | — | — | 0.50 | 0.8% |
Fair value = median of the applicable methods (DCF، Graham).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Natural Gas Distribution 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.