Alshehili Metal Industriesالشهيلي المعدنية
- Price
- 56.05 SAR
- Fair value
- 56.45 SAR
- Mkt cap
- 140.13M
- P/E
- 10.1×
- P/B
- 1.60×
- EV
- 139.24M
- Div yield
- 3.57%
- ROE
- 15.8%
- Net margin
- 16.3%
Current price56.05SAR
Fair value (est., median)56.45SAR
UndervaluedFair valueOvervalued
-0.7% below fair valueTrading close to fair value.
Median ofGraham 64.5Residual Income 56.45Earnings Power 50.32
Health Check
66.4
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (15.8%).
- Healthy balance sheet.
- Attractive, covered dividend (3.57%).
Risks
—
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.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 2 years · FY2024–FY2025
| Metric | FY'24 | FY'25 |
|---|---|---|
| Revenue | 66.64M | 84.82M |
| Net Income | 12.17M | 13.83M |
| Net Margin | 18.3% | 16.3% |
| Operating Cash Flow | 2.01M | -15.53M |
| OCF Margin | 3.0% | -18.3% |
| Capital Expenditure | — | — |
| Free Cash Flow | 2.01M | -15.53M |
| FCF Margin | 3.0% | -18.3% |
| FCF Conversion | 16.5% | -112.3% |
| EPS (Diluted) | 4.87/sh | 5.53/sh |
| Dividend / Share | — | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.57%
Dividend / share2.00
If you invest
Shares (≈)178
Est. annual income356.00
At this rate, dividends alone return your capital in ~28.0 years.
Dividend history
Dividend / share & historical yield (SAR).
No dividend history — this company doesn’t currently pay a dividend.
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 | 2.00 | — | — | — | 2.00 | 3.6% |
| 2025 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
2.00 /sh2026-01-12
Valuation breakdown
Fair value = median of the applicable methods (Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Excluded — non-positive free cash flow
N/A
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
64.50
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
56.45
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
50.32
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)56.45
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.32%
- 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.
Wealth simulator
What if you'd invested in Alshehili Metal Industries regularly?
Starting year
- Invested
- 1K/yr · 2K total(2025 → today · 2 yrs)
- your value today is
- 1.8K SAR
- Total return
- -11.3%(+3.1% Dividends · -14.3% Capital gain)
- Annualised (IRR)
- -12.7%
Invested2KSAR
Dividends61SAR
Capital gain-287SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.