-26.3% below fair valueWould need to rise ~35.7% 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'24 | FY'25 |
|---|---|---|
| Revenue | 131.61M | 125.75M |
| Net Income | 9.46M | 7.27M |
| Net Margin | 7.2% | 5.8% |
| Operating Cash Flow | 17.35M | 5.82M |
| OCF Margin | 13.2% | 4.6% |
| Capital Expenditure | -6.44M | -7.71M |
| Free Cash Flow | 10.91M | -1.89M |
| FCF Margin | 8.3% | -1.5% |
| FCF Conversion | 115.4% | -26.0% |
| EPS (Diluted) | 1.01/sh | 0.77/sh |
| Dividend / Share | 0.00/sh | 0.50/sh |
At this rate, dividends alone return your capital in ~9.2 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 | — | — | — | 0.50 | 0.50 | 3.4% |
| 2024 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Shmoh Almadi 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.