9588NomuBalanced
RIYADH STEEL
الرياض للحديد
Fair Value (median)
81.30 SAR
Current Price
1.42
Fair
Now
Undervalued
Discount +98.3%· upside +5625.1%
Blended from: DCF · Graham
Health Check
71.8
Overall / 100
Value100
Future37.9
Past52.5
Health96.7
Dividend0
Value100/100
Trades about 98.3% below its estimated fair value.
- Discount to fair value
- 98.3%
- Price to book
- —
- Fair-value confidence
- —
Future37.9/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (3y)
- -3.8%
- Earnings CAGR (3y)
- 3.9%
Past52.5/100
A steady, profitable operating history.
- Return on equity
- 6.9%
- Net margin
- 4.4%
- Earnings CAGR (3y)
- 3.9%
- Profitable years
- 4/4
Health96.7/100
Strong balance sheet — cash covers total debt.
- Debt to equity
- 13.8%
- Net debt to equity
- -0.8%
- Cash covers total debt
- Yes
- Free cash flow
- Positive
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Trades 98.3% 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 29,605.95. You put in 4,000.00 over 4 years. Total return: +640.1% (0.0% Dividends، +640.1% Capital gain).
Invested
4,000.00 SAR
Dividends
0.00 SAR
Capital gain
25,605.95 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
161.12 SAR
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Tap to adjust assumptions
1.48 SAR
Fair Value (median)81.30 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 3.17%
- CAPM cost of equity
- 3.17%
- 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 | 145.47M | 132.41M | 155.90M | 129.39M |
| Net Income | 5.09M | 11.14M | 2.00M | 5.72M |
| Net Margin | 3.5% | 8.4% | 1.3% | 4.4% |
| Operating Cash Flow | 9.40M | -1.29M | 25.59M | 14.89M |
| OCF Margin | 6.5% | -1.0% | 16.4% | 11.5% |
| Capital Expenditure | 661.6K | 2.70M | 1.92M | 367.9K |
| Free Cash Flow | 8.73M | -3.99M | 23.67M | 14.52M |
| FCF Margin | 6.0% | -3.0% | 15.2% | 11.2% |
| FCF Conversion | 171.5% | -35.8% | 1,184.1% | 254.0% |
| EPS (Diluted) | 0.07 | 0.16 | 0.03 | 0.08 |
| Dividend / Share | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate actions
SStock Split
10×2024-09-25
SStock Split
1.4×2024-07-01
Community Notes0
No notes yet. Be the first to share a thesis.