+37.8% above fair valueWould need to fall ~27.4% 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 | 171.41M | 168.02M | 263.79M | 176.17M |
| Net Income | 0 | 19.84M | -37.98M | 459.4K | -45.80M |
| Net Margin | — | 11.6% | -22.6% | 0.2% | -26.0% |
| Operating Cash Flow | 0 | -67.83M | -17.34M | 37.19M | -60.14M |
| OCF Margin | — | -39.6% | -10.3% | 14.1% | -34.1% |
| Capital Expenditure | 0 | -11.27M | -12.85M | -3.75M | -4.33M |
| Free Cash Flow | 0 | -79.10M | -30.19M | 33.43M | -64.46M |
| FCF Margin | — | -46.1% | -18.0% | 12.7% | -36.6% |
| FCF Conversion | — | -398.7% | -79.5% | 7,278.1% | -140.8% |
| EPS (Diluted) | 0.14/sh | 0.16/sh | -0.32/sh | 0.00/sh | -0.38/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.74/sh | 0.08/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 | — | 0.08 | — | — | 0.08 | 1.7% |
| 2023 | — | 0.74 | — | — | 0.74 | 12.3% |
| 2022 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Earnings Power).
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 Keir International Co. regularly?
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
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.