9621NomuSpeculative
DRC
شركة الأبحاث الرقمية
⚠ تحتاج الى فحص · Needs due diligence
Fair Value (median)
—
Current Price
34.80
Not enough data to compute a fair value yet. Add the latest annual financials in the Hajras backend.
Health Check
50
Overall / 100
Value50
Future40
Past33.3
Health76.7
Dividend0
Value50/100
Trades roughly in line with its estimated fair value.
- Discount to fair value
- 0%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (2y)
- -6.7%
- Earnings CAGR (2y)
- —
Past33.3/100
A steady, profitable operating history.
- Return on equity
- -16.7%
- Net margin
- -11.1%
- Earnings CAGR (2y)
- —
- Profitable years
- 2/3
Health76.7/100
Strong balance sheet — cash covers total debt.
- Debt to equity
- 25.9%
- Net debt to equity
- -43.6%
- Cash covers total debt
- Yes
- Free cash flow
- Negative
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Healthy balance sheet.
Risks
- Currently loss-making.
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 2024، your value today is 2,111.21. You put in 3,000.00 over 3 years. Total return: -29.6% (+2.0% Dividends، -31.6% Capital gain).
Invested
3,000.00 SAR
Dividends
60.66 SAR
Capital gain
-949.45 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.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Excluded — EPS ≤ 0
N/A
Fair Value (median)—
▸ 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 | — | — | — | — | — | — |
| 2024 | — | — | — | 2.37 | 2.37 | 3.0% |
| 2023 | — | — | — | — | — | — |
Key figures
| Metric | FY'23 | FY'24 | FY'25 |
|---|---|---|---|
| Revenue | 54.29M | 63.05M | 47.29M |
| Net Income | 10.53M | 5.93M | -5.26M |
| Net Margin | 19.4% | 9.4% | -11.1% |
| Operating Cash Flow | 9.30M | 13.53M | 1.94M |
| OCF Margin | 17.1% | 21.5% | 4.1% |
| Capital Expenditure | 277.1K | 331.6K | 3.37M |
| Free Cash Flow | 9.03M | 13.20M | -1.43M |
| FCF Margin | 16.6% | 20.9% | -3.0% |
| FCF Conversion | 85.7% | 222.6% | -27.2% |
| EPS (Diluted) | 6.24 | 3.51 | -3.12 |
| Dividend / Share | 0.00 | 2.37 | 0.00 |
Community Notes0
No notes yet. Be the first to share a thesis.