Balady Poultryشركة بلدي للدواجن
- Price
- 123.00 SAR
- Fair value
- 171.16 SAR
- Discount to fair value
- +28%
- Mkt cap
- 808.11M
- P/E
- 6.8×
- P/B
- 2.62×
- EV
- 785.52M
- Div yield
- 2.44%
- ROE
- 38.2%
- Net margin
- 13.3%
Current price123SAR
Fair value (est., median)171.16SAR
UndervaluedFair valueOvervalued
-28.1% below fair valueWould need to rise ~39.2% to reach fair value.
Median ofDCF 179.59Graham 134.45Residual Income 209.01Earnings Power 162.72
Health Check
75.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Trades 28.1% below estimated fair value.
- Strong return on equity (38.2%).
- Healthy balance sheet.
- Attractive, covered dividend (2.44%).
- Above-average growth expected.
Risks
—
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 3 years · FY2022–FY2024
| Metric | FY'22 | FY'23 | FY'24 |
|---|---|---|---|
| Revenue | 641.28M | 760.97M | 887.12M |
| Net Income | 85.10M | 100.91M | 118.11M |
| Net Margin | 13.3% | 13.3% | 13.3% |
| Operating Cash Flow | 83.00M | 110.26M | 131.02M |
| OCF Margin | 12.9% | 14.5% | 14.8% |
| Capital Expenditure | 17.51M | 33.49M | 137.20M |
| Free Cash Flow | 65.49M | 76.77M | -6.18M |
| FCF Margin | 10.2% | 10.1% | -0.7% |
| FCF Conversion | 76.9% | 76.1% | -5.2% |
| EPS (Diluted) | 12.95/sh | 15.36/sh | 17.98/sh |
| Dividend / Share | 2.73/sh | 4.00/sh | 3.00/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.44%
Dividend / share3.00
If you invest
Shares (≈)81
Est. annual income242.97
At this rate, dividends alone return your capital in ~41.0 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 | — | — | — | — | — | — |
| 2025 | — | — | — | — | — | — |
| 2024 | — | 1.00 | 2.00 | — | 3.00 | 1.0% |
| 2023 | — | 1.00 | 2.00 | 1.00 | 4.00 | 2.9% |
| 2022 | — | — | — | — | 2.73 | — |
Corporate actions
DCash Dividend
2.00 /sh2024-08-04
DCash Dividend
1.00 /sh2024-04-01
DCash Dividend
1.00 /sh2023-12-03
DCash Dividend
1.00 /sh2023-09-04
DCash Dividend
1.00 /sh2023-07-23
DCash Dividend
1.00 /sh2023-04-02
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
179.59
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
42.28
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
134.45
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
209.01
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
162.72
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)171.16
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.31%
- 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 Balady Poultry regularly?
Starting year
- Invested
- 1K/yr · 4K total(2023 → today · 4 yrs)
- your value today is
- 3.2K SAR
- Total return
- -19.2%(+1.8% Dividends · -21.0% Capital gain)
- Annualised (IRR)
- -11.2%
Invested4KSAR
Dividends71SAR
Capital gain-841SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
شركة المنجم للاغذيه شركة مساهمة مدرجه
40.00%
حصه سيف سعد الشهراني
9.40%
محمد عبدالله بثيع العواشز
9.40%
عبدالرحمن علي سعيد ال محي
9.40%
عبدالرحمن سعد مفرح الشهراني
9.29%
تركي عبدالله هشبل الشهراني
9.22%
الشركة السعودية للصناعات المتطورة
5.00%
Total disclosed91.71%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.