9562NomuBalanced
FOOD GATE
شركة بوابة الأطعمة التجارية
Fair Value (median)
145.91 SAR
Current Price
27.00
Fair
Now
Undervalued
Discount +81.5%· upside +440.4%
Blended from: DCF · Graham
Health Check
75.1
Overall / 100
Value100
Future40
Past63.8
Health96.7
Dividend0
Value100/100
Trades about 81.5% below its estimated fair value.
- Discount to fair value
- 81.5%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (4y)
- —
- Earnings CAGR (4y)
- —
Past63.8/100
A steady, profitable operating history.
- Return on equity
- 11.9%
- Net margin
- 11.7%
- Earnings CAGR (4y)
- —
- Profitable years
- 4/5
Health96.7/100
Strong balance sheet — cash covers total debt.
- Debt to equity
- 14.7%
- Net debt to equity
- -18%
- Cash covers total debt
- Yes
- Free cash flow
- Positive
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Trades 81.5% below estimated fair value.
- Healthy balance sheet.
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.
Dividend return (if you buy today)
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.
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 2023، your value today is 3,857.21. You put in 4,000.00 over 4 years. Total return: -3.6% (+1.2% Dividends، -4.7% Capital gain).
Invested
4,000.00 SAR
Dividends
46.57 SAR
Capital gain
-189.36 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، Graham).
Discounted Cash Flow
Tap to adjust assumptions
261.95 SAR
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Tap to adjust assumptions
29.86 SAR
Fair Value (median)145.91 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 5.57%
- CAPM cost of equity
- 5.57%
- 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 | — | 0.33 | — | 0.33 | 0.67 | 1.7% |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
| 2021 | — | — | — | — | — | — |
Key figures
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 0 | 61.59M | 59.37M | 63.89M | 58.29M |
| Net Income | 0 | 8.35M | 8.40M | 8.70M | 6.84M |
| Net Margin | — | 13.5% | 14.1% | 13.6% | 11.7% |
| Operating Cash Flow | 0 | 18.30M | 18.15M | 17.85M | 16.20M |
| OCF Margin | — | 29.7% | 30.6% | 27.9% | 27.8% |
| Capital Expenditure | 12.60M | 1.21M | 9.09M | 2.09M | 0 |
| Free Cash Flow | -12.60M | 17.09M | 9.07M | 15.76M | 16.20M |
| FCF Margin | — | 27.7% | 15.3% | 24.7% | 27.8% |
| FCF Conversion | — | 204.8% | 107.9% | 181.1% | 236.7% |
| EPS (Diluted) | 0.00 | 2.65 | 2.67 | 2.76 | 2.17 |
| Dividend / Share | 0.00 | 0.00 | 0.00 | 0.67 | 0.00 |
Corporate actions
DCash Dividend
1.00 SAR /sh2026-05-13
DCash Dividend
0.67 SAR /sh2025-06-25
SStock Split
1.5×2025-06-25
DCash Dividend
0.67 SAR /sh2024-05-20
Community Notes0
No notes yet. Be the first to share a thesis.