+74.5% above fair valueWould need to fall ~42.7% 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'23 | FY'24 | FY'25 |
|---|---|---|---|
| Revenue | 422.35M | 393.37M | 373.98M |
| Net Income | 22.84M | 10.59M | 6.45M |
| Net Margin | 5.4% | 2.7% | 1.7% |
| Operating Cash Flow | 22.14M | 59.84M | 25.58M |
| OCF Margin | 5.2% | 15.2% | 6.8% |
| Capital Expenditure | -3.81M | -1.27M | -503.2K |
| Free Cash Flow | 18.33M | 58.57M | 25.08M |
| FCF Margin | 4.3% | 14.9% | 6.7% |
| FCF Conversion | 80.3% | 553.0% | 389.0% |
| EPS (Diluted) | 3.05/sh | 1.41/sh | 0.86/sh |
| Dividend / Share | 0.00/sh | 0.00/sh | 1.00/sh |
At this rate, dividends alone return your capital in ~21.8 years.
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 | — | 1.00 | — | — | 1.00 | 4.5% |
| 2024 | — | — | — | — | — | — |
| 2023 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، DDM، 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 Pan Gulf Marketing Co. 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.