+97.9% above fair valueWould need to fall ~49.5% 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 | 170.23M | 163.96M | 156.78M | 157.78M |
| Net Income | 14.62M | 261.5K | 4.34M | 5.89M |
| Net Margin | 8.6% | 0.2% | 2.8% | 3.7% |
| Operating Cash Flow | 31.42M | 20.60M | 40.59M | 28.47M |
| OCF Margin | 18.5% | 12.6% | 25.9% | 18.0% |
| Capital Expenditure | -4.42M | -4.28M | -6.43M | -2.12M |
| Free Cash Flow | 27.00M | 16.32M | 34.16M | 26.35M |
| FCF Margin | 15.9% | 10.0% | 21.8% | 16.7% |
| FCF Conversion | 184.6% | 6,239.3% | 786.9% | 447.6% |
| EPS (Diluted) | 12.19/sh | 0.22/sh | 3.62/sh | 4.91/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 0.00/sh | 5.00/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 | — | 5.00 | — | — | 5.00 | 7.3% |
| 2025 | — | 5.00 | — | — | 5.00 | 6.1% |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
| 2022 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Exceptional item: a non-recurring item (a one-off gain or special dividend) was normalized out, so the fair value reflects sustainable performance — not a transient spike.
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Fad International 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.