Saudi Networkers Servicesنت وركرس
- Price
- 47.50 SAR
- Fair value
- 48.25 SAR
- Discount to fair value
- +2%
- Mkt cap
- 356.25M
- P/E
- 11.5×
- P/B
- 3.42×
- EV
- 318.92M
- Div yield
- 7.33%
- ROE
- 29.7%
- Net margin
- 5.4%
Current price47.5SAR
Fair value (est., median)48.25SAR
UndervaluedFair valueOvervalued
-1.6% below fair valueTrading close to fair value.
Median ofDCF 110.44DDM 48.25Graham 36.02Residual Income 49.78Earnings Power 39.52
Health Check
65.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (29.7%).
- Healthy balance sheet.
- Attractive, covered dividend (7.33%).
Risks
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
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 | 462.79M | 478.63M | 554.65M | 571.06M |
| Net Income | 28.34M | 30.10M | 36.56M | 30.93M |
| Net Margin | 6.1% | 6.3% | 6.6% | 5.4% |
| Operating Cash Flow | 13.96M | 23.95M | 45.37M | 55.39M |
| OCF Margin | 3.0% | 5.0% | 8.2% | 9.7% |
| Capital Expenditure | 209.1K | 175.3K | 2.48M | 217.0K |
| Free Cash Flow | 13.75M | 23.78M | 42.89M | 55.17M |
| FCF Margin | 3.0% | 5.0% | 7.7% | 9.7% |
| FCF Conversion | 48.5% | 79.0% | 117.3% | 178.4% |
| EPS (Diluted) | 3.78/sh | 4.01/sh | 4.87/sh | 4.12/sh |
| Dividend / Share | 2.67/sh | 1.33/sh | 3.48/sh | 3.48/sh |
Dividend return (if you buy today)if you buy today
Dividend yield7.33%
Dividend / share3.48
If you invest
Shares (≈)210
Est. annual income730.80
At this rate, dividends alone return your capital in ~13.6 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 | — | 1.88 | — | — | 1.88 | 3.4% |
| 2025 | — | 1.88 | 1.60 | — | 3.48 | 5.8% |
| 2024 | — | 1.88 | — | 1.60 | 3.48 | 6.1% |
| 2023 | — | 1.88 | — | 1.60 | 3.48 | 7.6% |
| 2022 | — | — | — | — | 1.33 | 3.0% |
Corporate actions
DCash Dividend
1.88 /sh2026-04-02
SStock Split
1.25×2026-03-09
DCash Dividend
1.60 /sh2025-09-14
DCash Dividend
1.88 /sh2025-04-03
DCash Dividend
1.60 /sh2024-10-07
DCash Dividend
1.88 /sh2024-06-25
DCash Dividend
1.60 /sh2023-10-10
DCash Dividend
1.88 /sh2023-06-06
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
110.44
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
48.25
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
36.02
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
49.78
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
39.52
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)48.25
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.43%
- 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 Saudi Networkers Services regularly?
Starting year
- Invested
- 1K/yr · 5K total(2022 → today · 5 yrs)
- your value today is
- 5.2K SAR
- Total return
- +4.8%(+13.9% Dividends · -9.1% Capital gain)
- Annualised (IRR)
- +2.1%
Invested5KSAR
Dividends694SAR
Capital gain-455SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.