+6.4% above fair valueTrading close to 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 | 881.18M | 1.44B | 1.51B | 1.16B |
| Net Income | 0 | 60.19M | 109.34M | 66.08M | -55.40M |
| Net Margin | — | 6.8% | 7.6% | 4.4% | -4.8% |
| Operating Cash Flow | 0 | -161.98M | -118.93M | 77.95M | 195.76M |
| OCF Margin | — | -18.4% | -8.3% | 5.2% | 16.9% |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | -161.98M | -118.93M | 77.95M | 195.76M |
| FCF Margin | — | -18.4% | -8.3% | 5.2% | 16.9% |
| FCF Conversion | — | -269.1% | -108.8% | 118.0% | 353.4% |
| EPS (Diluted) | 0.16/sh | 0.12/sh | 0.22/sh | 0.13/sh | -0.11/sh |
| Dividend / Share | 0.00/sh | 0.03/sh | 0.07/sh | 0.04/sh | 0.00/sh |
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.
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 | — | 0.02 | — | 0.02 | 0.04 | 0.8% |
| 2023 | — | 0.03 | — | 0.04 | 0.07 | 2.6% |
| 2022 | — | — | — | 0.03 | 0.03 | 2.2% |
Fair value = median of the applicable methods (DCF، Graham).
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Exceptional item: a non-recurring item (a one-off gain or special dividend) was normalized out, so the fair value reflects sustainable performance — not a transient spike.
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Ladun Investment 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.