-42.3% below fair valueWould need to rise ~73.3% 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 | 57.44M | 50.52M |
| Net Income | 16.24M | 6.00M |
| Net Margin | 28.3% | 11.9% |
| Operating Cash Flow | 9.46M | 6.78M |
| OCF Margin | 16.5% | 13.4% |
| Capital Expenditure | -1.03M | -99.0K |
| Free Cash Flow | 8.43M | 6.68M |
| FCF Margin | 14.7% | 13.2% |
| FCF Conversion | 51.9% | 111.3% |
| EPS (Diluted) | 6.77/sh | 2.50/sh |
| Dividend / Share | 0.00/sh | 1.50/sh |
At this rate, dividends alone return your capital in ~8.4 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 | — | — | — | 1.50 | 1.50 | 2.9% |
| 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 Service Equipment 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.