+181.6% above fair valueWould need to fall ~64.5% to reach fair value.
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.
Revenue, net income and margin.
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 55.17M | 51.18M | 44.53M | 41.41M |
| Net Income | 22.62M | 21.91M | 6.47M | 10.62M |
| Net Margin | 41.0% | 42.8% | 14.5% | 25.6% |
| Operating Cash Flow | 14.44M | 24.56M | 15.78M | 5.37M |
| OCF Margin | 26.2% | 48.0% | 35.4% | 13.0% |
| Capital Expenditure | -1.99M | -7.02M | -2.68M | -9.45M |
| Free Cash Flow | 12.45M | 17.53M | 13.10M | -4.09M |
| FCF Margin | 22.6% | 34.3% | 29.4% | -9.9% |
| FCF Conversion | 55.1% | 80.0% | 202.4% | -38.5% |
| EPS (Diluted) | 0.30/sh | 0.29/sh | 0.09/sh | 0.14/sh |
| Dividend / Share | 0.00/sh | 0.14/sh | 0.27/sh | 0.00/sh |
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 / share & historical yield (SAR).
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 | — | 0.14 | 0.14 | — | 0.27 | 4.1% |
| 2023 | — | — | 0.14 | — | 0.14 | 2.1% |
| 2022 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Graham).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Marble Design Factory Company regularly?
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
Source: Maktab Al-Maqased (Sh. Al-Osaimi) — Annual Report FY2024
Measurable on 1 of 4 AAOIFI ratios; 3 not in this dataset.
Screening estimate, not a fatwa — we never pass a ratio without showing it. Verify with a qualified Shariah board.
Zakat due on a shareholding at today's price.
Long-term base uses cash & equivalents only (receivables and inventory are not in our data), so it understates zakat.
Zakat is due only after one full lunar year of ownership (hawl).
Estimate only, not a ZATCA filing — zakat on shares depends on intent (trading vs long-term). Consult a specialist.