-37.1% below fair valueWould need to rise ~59.0% 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.
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 881.18M | 1.44B | 1.51B | 1.16B |
| Net Income | 60.19M | 109.34M | 66.08M | -55.40M |
| Net Margin | 6.8% | 7.6% | 4.4% | -4.8% |
| Operating Cash Flow | -161.98M | -118.93M | 77.95M | 195.76M |
| OCF Margin | -18.4% | -8.3% | 5.2% | 16.9% |
| Capital Expenditure | 0 | 0 | 0 | 0 |
| Free Cash Flow | -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) | 0.12/sh | 0.22/sh | 0.13/sh | -0.11/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.00/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).
No dividend history — this company doesn’t currently pay a dividend.
Fair value = median of the applicable methods (DCF، Graham).
Each method below is a different lens on the same company — no single method dominates the result.
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.
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Ladun Investment Co 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.