Al Rashid Industrialشركة الراشد للصناعة
- Price
- 50.45 SAR
- Fair value
- 42.62 SAR
- Discount to fair value
- −18%
- Mkt cap
- 403.60M
- P/E
- 11.6×
- P/B
- 2.70×
- EV
- 383.38M
- Div yield
- 1.98%
- ROE
- 23.3%
- Net margin
- 22.8%
Current price50.45SAR
Fair value (est., median)42.62SAR
UndervaluedFair valueOvervalued
+18.4% above fair valueWould need to fall ~15.5% to reach fair value.
Median ofDCF 55.49Graham 40.58Residual Income 44.65Earnings Power 37.24
Health Check
73.7
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (23.3%).
- Healthy balance sheet.
- Attractive, covered dividend (1.98%).
- Above-average growth expected.
Risks
- Trades 18.4% above estimated 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.
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 | 116.50M | 135.03M | 152.74M |
| Net Income | 16.55M | 22.29M | 34.89M |
| Net Margin | 14.2% | 16.5% | 22.8% |
| Operating Cash Flow | 28.93M | 33.99M | 46.68M |
| OCF Margin | 24.8% | 25.2% | 30.6% |
| Capital Expenditure | 9.14M | 13.78M | 27.72M |
| Free Cash Flow | 19.78M | 20.21M | 18.96M |
| FCF Margin | 17.0% | 15.0% | 12.4% |
| FCF Conversion | 119.5% | 90.7% | 54.3% |
| EPS (Diluted) | 2.07/sh | 2.79/sh | 4.36/sh |
| Dividend / Share | 1.00/sh | 0.75/sh | 1.00/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.98%
Dividend / share1.00
If you invest
Shares (≈)198
Est. annual income198.00
At this rate, dividends alone return your capital in ~50.5 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 | — | 0.70 | — | — | 0.70 | 1.4% |
| 2025 | — | 1.25 | 0.70 | — | 1.95 | 4.0% |
| 2024 | — | 1.00 | — | — | 1.00 | 2.7% |
| 2023 | — | — | — | — | 0.75 | 2.1% |
| 2022 | — | — | — | — | 1.00 | — |
Corporate actions
DCash Dividend
0.70 /sh2026-04-06
DCash Dividend
0.70 /sh2025-09-02
DCash Dividend
1.25 /sh2025-06-03
DCash Dividend
1.00 /sh2024-06-23
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
55.49
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
13.79
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
40.58
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
44.65
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
37.24
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)42.62
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.47%
- 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 Al Rashid Industrial regularly?
Starting year
- Invested
- 1K/yr · 4K total(2023 → today · 4 yrs)
- your value today is
- 5.6K SAR
- Total return
- +39.1%(+7.5% Dividends · +31.7% Capital gain)
- Annualised (IRR)
- +18.4%
Invested4KSAR
Dividends299SAR
Capital gain1.3KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
محمد عبدالعزيز محمد الحميد
28.00%
فهد عبدالعزيز محمد الحميد
28.00%
اسماء عبدالعزيز محمد الحميد
14.00%
لولوه عبدالله شلاش الشلاش
10.00%
Total disclosed80.00%
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.