9527NomuBalanced
AME
شركة ألف ميم ياء للمعدات والأجهزة الطبية
Fair Value (median)
110.84 SAR
Current Price
74.75
Fair
Now
Undervalued
Discount +32.6%· upside +48.3%
Blended from: DDM · Graham
Health Check
79.1
Overall / 100
Value82.6
Future70
Past100
Health76.7
Dividend66.1
Value82.6/100
Trades about 32.6% below its estimated fair value.
- Discount to fair value
- 32.6%
- Price to book
- —
- Fair-value confidence
- —
Future70/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 17.9%
- Earnings CAGR (3y)
- 28.9%
Past100/100
High-quality returns — ROE around 28.6%.
- Return on equity
- 28.6%
- Net margin
- 18.3%
- Earnings CAGR (3y)
- 28.9%
- Profitable years
- 4/4
Health76.7/100
Strong balance sheet — cash covers total debt.
- Debt to equity
- 1%
- Net debt to equity
- -14.2%
- Cash covers total debt
- Yes
- Free cash flow
- Negative
Dividend66.1/100
Yields 2.67%, paying out 30.8% of earnings.
- Dividend yield
- 2.67%
- Payout ratio
- 30.8%
- Covered by free cash flow
- No
- Years paying
- 3
- Dividend growth
- —
Rewards
- Trades 32.6% below estimated fair value.
- Healthy balance sheet.
- Attractive, covered dividend (2.67%).
- Above-average growth expected.
Risks
—
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.
Dividend return (if you buy today)
Dividend yield
+2.67%
income / year on today’s price
Recent dividend / share
2.00
If you invest
Shares (≈)
133
Est. annual income
267.30 SAR
Trailing estimate from the most recent annual dividend — at this rate, dividends alone return your capital in ~37.4 years. Dividends aren’t guaranteed and exclude price changes.
Historical Wealth Simulator
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 6,642.04. You put in 5,000.00 over 5 years. Total return: +32.8% (+7.2% Dividends، +25.7% Capital gain).
Invested
5,000.00 SAR
Dividends
358.88 SAR
Capital gain
1,283.16 SAR
InvestedCapital gainDividends— dashes = cost basistap a bar for figures
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Valuation breakdown
Fair value = median of the applicable methods (DDM، Graham).
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Tap to adjust assumptions
164.14 SAR
Graham Number
Tap to adjust assumptions
57.54 SAR
Fair Value (median)110.84 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 4.25%
- CAPM cost of equity
- 4.25%
- 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.
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
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 | — | — | — | — | — | — |
| 2024 | 0.50 | 0.50 | 0.50 | 0.50 | 2.00 | 2.8% |
| 2023 | 0.50 | 0.50 | 0.50 | 0.50 | 2.00 | 4.6% |
| 2022 | 0.44 | 0.44 | 0.44 | 0.44 | 1.75 | 3.9% |
| 2021 | — | — | — | — | — | — |
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 |
|---|---|---|---|---|
| Revenue | 151.39M | 193.17M | 220.01M | 248.35M |
| Net Income | 21.22M | 26.68M | 33.52M | 45.40M |
| Net Margin | 14.0% | 13.8% | 15.2% | 18.3% |
| Operating Cash Flow | 20.26M | 8.37M | 36.65M | -3.56M |
| OCF Margin | 13.4% | 4.3% | 16.7% | -1.4% |
| Capital Expenditure | 0 | 814.5K | 1.93M | 504.4K |
| Free Cash Flow | 20.26M | 7.56M | 34.72M | -4.06M |
| FCF Margin | 13.4% | 3.9% | 15.8% | -1.6% |
| FCF Conversion | 95.5% | 28.3% | 103.6% | -8.9% |
| EPS (Diluted) | 3.03 | 3.81 | 4.79 | 6.49 |
| Dividend / Share | 0.00 | 1.75 | 2.00 | 2.00 |
Corporate actions
DCash Dividend
2.00 SAR /sh2025-05-26
DCash Dividend
2.00 SAR /sh2024-06-24
DCash Dividend
2.00 SAR /sh2023-06-19
DCash Dividend
1.75 SAR /sh2022-06-16
Community Notes0
No notes yet. Be the first to share a thesis.