9606NomuGrowth
THARWAH
شركة الثروة البشرية
Fair Value (median)
13.31 SAR
Current Price
25.62
Fair
Now
Overvalued
Premium +92.5%· upside -48.1%
Blended from: DCF · DDM · Graham
Health Check
35.7
Overall / 100
Value0
Future20
Past37
Health96.7
Dividend24.9
Value0/100
Trades about 92.5% above its estimated fair value.
- Discount to fair value
- -92.5%
- Price to book
- —
- Fair-value confidence
- —
Future20/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (2y)
- 21.7%
- Earnings CAGR (2y)
- -63.9%
Past37/100
A steady, profitable operating history.
- Return on equity
- 2.8%
- Net margin
- 1.8%
- Earnings CAGR (2y)
- -63.9%
- Profitable years
- 3/3
Health96.7/100
Strong balance sheet — cash covers total debt.
- Debt to equity
- 9.2%
- Net debt to equity
- -8.3%
- Cash covers total debt
- Yes
- Free cash flow
- Positive
Dividend24.9/100
Yields 2.39% but pays out more than it earns — watch sustainability.
- Dividend yield
- 2.39%
- Payout ratio
- 130.8%
- Covered by free cash flow
- Yes
- Years paying
- 2
- Dividend growth
- —
Rewards
- Healthy balance sheet.
Risks
- Trades 92.5% above estimated fair value.
- Dividend payout looks stretched.
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)
Dividend yield
+2.39%
income / year on today’s price
Recent dividend / share
0.61
If you invest
Shares (≈)
390
Est. annual income
238.80 SAR
Trailing estimate from the most recent annual dividend — at this rate, dividends alone return your capital in ~41.9 years. Dividends aren’t guaranteed and exclude price changes.
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 2024، your value today is 1,597.64. You put in 3,000.00 over 3 years. Total return: -46.7% (+1.9% Dividends، -48.7% Capital gain).
Invested
3,000.00 SAR
Dividends
58.47 SAR
Capital gain
-1,460.83 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، DDM، Graham).
Discounted Cash Flow
Tap to adjust assumptions
24.49 SAR
Dividend Discount Model
Tap to adjust assumptions
8.40 SAR
Graham Number
Tap to adjust assumptions
13.31 SAR
Fair Value (median)13.31 SAR
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.50%
- 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.
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
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 | — | — | — | — | — | — |
| 2025 | — | — | — | 0.61 | 0.61 | 1.4% |
| 2024 | — | — | — | 0.61 | 0.61 | 1.2% |
| 2023 | — | — | — | — | — | — |
Key figures
| Metric | FY'23 | FY'24 | FY'25 |
|---|---|---|---|
| Revenue | 79.40M | 87.71M | 117.62M |
| Net Income | 16.54M | 12.49M | 2.16M |
| Net Margin | 20.8% | 14.2% | 1.8% |
| Operating Cash Flow | -2.82M | -3.20M | 9.23M |
| OCF Margin | -3.6% | -3.7% | 7.8% |
| Capital Expenditure | 0 | 1.75M | 2.94M |
| Free Cash Flow | -2.82M | -4.95M | 6.30M |
| FCF Margin | -3.6% | -5.6% | 5.4% |
| FCF Conversion | -17.1% | -39.6% | 291.9% |
| EPS (Diluted) | 3.58 | 2.71 | 0.47 |
| Dividend / Share | 0.00 | 0.61 | 0.61 |
Corporate actions
DCash Dividend
0.60 SAR /sh2025-09-07
DCash Dividend
0.60 SAR /sh2024-10-24
Community Notes0
No notes yet. Be the first to share a thesis.