9543NomuDividend
NETWORKERS
نت وركرس
Fair Value (median)
169.72 SAR
Current Price
47.50
Fair
Now
Undervalued
Discount +72.0%· upside +257.3%
Blended from: DCF · DDM · Graham
Health Check
75
Overall / 100
Value100
Future35.9
Past75.5
Health96.7
Dividend66.9
Value100/100
Trades about 72% below its estimated fair value.
- Discount to fair value
- 72%
- Price to book
- —
- Fair-value confidence
- —
Future35.9/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 7.3%
- Earnings CAGR (3y)
- 3%
Past75.5/100
High-quality returns — ROE around 29.7%.
- Return on equity
- 29.7%
- Net margin
- 5.4%
- Earnings CAGR (3y)
- 3%
- Profitable years
- 4/4
Health96.7/100
Strong balance sheet — cash covers total debt.
- Debt to equity
- 4.6%
- Net debt to equity
- -35.8%
- Cash covers total debt
- Yes
- Free cash flow
- Positive
Dividend66.9/100
Yields 7.33%, paying out 84.4% of earnings.
- Dividend yield
- 7.33%
- Payout ratio
- 84.4%
- Covered by free cash flow
- Yes
- Years paying
- 4
- Dividend growth
- —
Rewards
- Trades 72% below estimated fair value.
- Healthy balance sheet.
- Attractive, covered dividend (7.33%).
Risks
- 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.
Dividend return (if you buy today)
Dividend yield
+7.33%
income / year on today’s price
Recent dividend / share
3.48
If you invest
Shares (≈)
210
Est. annual income
732.60 SAR
Trailing estimate from the most recent annual dividend — at this rate, dividends alone return your capital in ~13.7 years. Dividends aren’t guaranteed and exclude price changes.
Historical Wealth Simulator
Invest a fixed amount every year and see what it would be worth today.
If you invested 1,000.00 annually starting 2022، your value today is 6,282.85. You put in 5,000.00 over 5 years. Total return: +25.7% (+12.0% Dividends، +13.6% Capital gain).
Invested
5,000.00 SAR
Dividends
601.28 SAR
Capital gain
681.57 SAR
InvestedCapital gainDividends— dashes = cost basistap a bar for figures
Split-adjusted prices; dividends taken as cash (not reinvested). Past performance isn’t a forecast.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham).
Discounted Cash Flow
Tap to adjust assumptions
455.75 SAR
Dividend Discount Model
Tap to adjust assumptions
169.72 SAR
Graham Number
Tap to adjust assumptions
35.91 SAR
Fair Value (median)169.72 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 5.11%
- CAPM cost of equity
- 5.11%
- 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.
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
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 | — | — | — | — | — | — |
| 2024 | — | — | — | 3.48 | 3.48 | 6.1% |
| 2023 | — | — | — | 3.48 | 3.48 | 7.6% |
| 2022 | — | — | — | 1.33 | 1.33 | 3.0% |
| 2021 | — | — | — | 2.67 | 2.67 | — |
Key figures
| 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 | 4.01 | 4.87 | 4.12 |
| Dividend / Share | 2.67 | 1.33 | 3.48 | 3.48 |
Corporate actions
DCash Dividend
1.88 SAR /sh2026-04-02
SStock Split
1.25×2026-03-09
DCash Dividend
1.60 SAR /sh2025-09-14
DCash Dividend
1.88 SAR /sh2025-04-03
DCash Dividend
1.60 SAR /sh2024-10-07
DCash Dividend
1.88 SAR /sh2024-06-25
DCash Dividend
1.60 SAR /sh2023-10-10
DCash Dividend
1.88 SAR /sh2023-06-06
Community Notes0
No notes yet. Be the first to share a thesis.