9632NomuSpeculative
FUTURE VISION
شركة رؤية المستقبل للتدريب الصحي
⚠ تحتاج الى فحص · Needs due diligence
Fair Value (median)
—
Current Price
9.03
Not enough data to compute a fair value yet. Add the latest annual financials in the Hajras backend.
Health Check
40.9
Overall / 100
Value50
Future40
Past25
Health48.5
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 (1y)
- -3%
- Earnings CAGR (1y)
- —
Past25/100
Patchy track record — earnings have been inconsistent.
- Return on equity
- -0.3%
- Net margin
- -0.4%
- Earnings CAGR (1y)
- —
- Profitable years
- 1/2
Health48.5/100
Balance sheet is manageable.
- Debt to equity
- 25.8%
- Net debt to equity
- 21.7%
- Cash covers total debt
- No
- Free cash flow
- Negative
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
—
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 2025، your value today is 2,598.98. You put in 2,000.00 over 2 years. Total return: +29.9% (0.0% Dividends، +29.9% Capital gain).
Invested
2,000.00 SAR
Dividends
0.00 SAR
Capital gain
598.98 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).
No dividend history — this company doesn’t currently pay a dividend.
Key figures
| Metric | FY'24 | FY'25 |
|---|---|---|
| Revenue | 18.48M | 17.93M |
| Net Income | 1.91M | -76.5K |
| Net Margin | 10.3% | -0.4% |
| Operating Cash Flow | -2.90M | -5.54M |
| OCF Margin | -15.7% | -30.9% |
| Capital Expenditure | 2.37M | 8.37M |
| Free Cash Flow | -5.27M | -13.92M |
| FCF Margin | -28.5% | -77.6% |
| FCF Conversion | -276.4% | -18,190.5% |
| EPS (Diluted) | 0.19 | -0.01 |
| Dividend / Share | 0.00 | 0.00 |
Community Notes0
No notes yet. Be the first to share a thesis.