AME (AME Company for Medical Supplies)شركة ألف ميم ياء للمعدات والأجهزة الطبية
- Price
- 74.75 SAR
- Fair value
- 55.25 SAR
- Discount to fair value
- −35%
- Mkt cap
- 523.25M
- P/E
- 11.5×
- P/B
- 3.29×
- EV
- 500.66M
- Div yield
- 2.67%
- ROE
- 28.6%
- Net margin
- 18.3%
Current price74.75SAR
Fair value (est., median)55.25SAR
UndervaluedFair valueOvervalued
+35.3% above fair valueWould need to fall ~26.1% to reach fair value.
Median ofDCF 55.83DDM 27.51Graham 54.42Residual Income 68.27Earnings Power 55.25
Health Check
65.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (28.6%).
- Healthy balance sheet.
- Attractive, covered dividend (2.67%).
- Above-average growth expected.
Risks
- Trades 35.3% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
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.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2021–FY2024
| 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 | — | 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/sh | 3.81/sh | 4.79/sh | 6.49/sh |
| Dividend / Share | — | 1.75/sh | 2.00/sh | 2.00/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.67%
Dividend / share2.00
If you invest
Shares (≈)133
Est. annual income265.79
At this rate, dividends alone return your capital in ~37.4 years.
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 | — | 2.00 | — | — | 2.00 | 1.7% |
| 2024 | — | 2.00 | — | — | 2.00 | 2.8% |
| 2023 | — | 2.00 | — | — | 2.00 | 4.6% |
| 2022 | — | 1.75 | — | — | 1.75 | 3.9% |
Corporate actions
DCash Dividend
2.00 /sh2025-05-26
DCash Dividend
2.00 /sh2024-06-24
DCash Dividend
2.00 /sh2023-06-19
DCash Dividend
1.75 /sh2022-06-16
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
55.83
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
27.51
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
54.42
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
68.27
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
55.25
DCF only is anchored on FY2024 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)55.25
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.48%
- CAPM cost of equity
- 10.50%
- 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.
Wealth simulator
What if you'd invested in AME (AME Company for Medical Supplies) regularly?
Starting year
- Invested
- 1K/yr · 5K total(2022 → today · 5 yrs)
- your value today is
- 6.7K SAR
- Total return
- +33.7%(+8.0% Dividends · +25.7% Capital gain)
- Annualised (IRR)
- +12.9%
Invested5KSAR
Dividends401SAR
Capital gain1.3KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
علي محمد ديب علي عيد
15.03%
شركة توازن للأستثمار ذات مسؤولية محدودة
5.99%
Total disclosed21.02%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.