9579NomuBalanced
IOUD
شركة البخور الذكي للتجارة
Fair Value (median)
34.94 SAR
Current Price
29.98
Fair
Now
Undervalued
Discount +14.2%· upside +16.6%
Blended from: Graham
Health Check
49.6
Overall / 100
Value64.2
Future36.5
Past53.3
Health44.5
Dividend0
Value64.2/100
Trades about 14.2% below its estimated fair value.
- Discount to fair value
- 14.2%
- Price to book
- —
- Fair-value confidence
- —
Future36.5/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- 6.7%
- Earnings CAGR (3y)
- 3.2%
Past53.3/100
A steady, profitable operating history.
- Return on equity
- 8.1%
- Net margin
- 14.6%
- Earnings CAGR (3y)
- 3.2%
- Profitable years
- 4/4
Health44.5/100
Balance sheet is manageable.
- Debt to equity
- 53.2%
- Net debt to equity
- 39.7%
- Cash covers total debt
- No
- Free cash flow
- Negative
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Trades 14.2% below estimated fair value.
Risks
- Stretched balance sheet / elevated debt.
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 3,108.40. You put in 4,000.00 over 4 years. Total return: -22.3% (0.0% Dividends، -22.3% Capital gain).
Invested
4,000.00 SAR
Dividends
0.00 SAR
Capital gain
-891.60 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 (Graham).
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Tap to adjust assumptions
34.94 SAR
Fair Value (median)34.94 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 5.61%
- CAPM cost of equity
- 5.61%
- 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).
No dividend history — this company doesn’t currently pay a dividend.
Key figures
| Metric | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|
| Revenue | 23.09M | 25.20M | 26.69M | 28.05M |
| Net Income | 3.72M | 5.28M | 4.74M | 4.10M |
| Net Margin | 16.1% | 20.9% | 17.8% | 14.6% |
| Operating Cash Flow | -747.2K | -3.89M | 47.9K | 2.55M |
| OCF Margin | -3.2% | -15.4% | 0.2% | 9.1% |
| Capital Expenditure | 5.29M | 4.43M | 4.88M | 3.00M |
| Free Cash Flow | -6.04M | -8.32M | -4.83M | -456.2K |
| FCF Margin | -26.2% | -33.0% | -18.1% | -1.6% |
| FCF Conversion | -162.2% | -157.7% | -101.9% | -11.1% |
| EPS (Diluted) | 1.91 | 2.71 | 2.43 | 2.10 |
| Dividend / Share | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate actions
SStock Split
1.2×2024-08-18
Community Notes0
No notes yet. Be the first to share a thesis.