-46.4% below fair valueWould need to rise ~86.4% 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 | 121.04M | 167.98M |
| Net Income | 63.69M | 103.25M |
| Net Margin | 52.6% | 61.5% |
| Operating Cash Flow | 58.90M | 97.66M |
| OCF Margin | 48.7% | 58.1% |
| Capital Expenditure | -444.2K | -1.06M |
| Free Cash Flow | 58.45M | 96.60M |
| FCF Margin | 48.3% | 57.5% |
| FCF Conversion | 91.8% | 93.6% |
| EPS (Diluted) | 12.74/sh | 20.65/sh |
| Dividend / Share | 0.00/sh | 8.00/sh |
At this rate, dividends alone return your capital in ~5.1 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 | 10.00 | — | — | — | 10.00 | 10.0% |
| 2025 | — | 3.00 | 5.00 | — | 8.00 | 7.0% |
| 2024 | — | — | — | — | — | — |
Fair value = median of the applicable methods (DDM، Graham، Residual Income، Earnings Power).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in Adeer Real Estate 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.