TAM Developmentتام التنموية
- Price
- 73.85 SAR
- ROE
- 22.0%
- Net margin
- 11.0%
Current price73.85SAR
Not enough data to compute a fair value yet. Add the latest annual financials in the Hajras backend.
Health Check
59.3
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (22%).
- Healthy balance sheet.
Risks
- Low fair-value confidence — methods disagree or data is thin.
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 detailsDemo series
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 | 147.07M | 188.40M | 273.35M |
| Net Income | 27.93M | 40.60M | 30.14M |
| Net Margin | 19.0% | 21.6% | 11.0% |
| Operating Cash Flow | 35.75M | 5.93M | -1.99M |
| OCF Margin | 24.3% | 3.1% | -0.7% |
| Capital Expenditure | 3.61M | 8.98M | 7.56M |
| Free Cash Flow | 32.14M | -3.05M | -9.55M |
| FCF Margin | 21.9% | -1.6% | -3.5% |
| FCF Conversion | 115.1% | -7.5% | -31.7% |
| EPS (Diluted) | — | — | — |
| Dividend / Share | — | — | — |
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.
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
Valuation breakdown
Fair value = median of the applicable methods.
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Excluded — non-positive normalized earnings
N/A
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)—
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.00%
- 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 TAM Development regularly?
Starting year
Not enough history to simulate.
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
عبدالله انور محمد يوسف اندجاني
19.12%
شركة عين التنموية للاستثمار شركة شخص واحد
17.01%
شركة معالم الماسة العقارية شركة شخص واحد
10.95%
شركة تام التنموية شركة مساهمة سعودية مدرجة
9.16%
Total disclosed56.24%
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.