Dkhoun National Tradingشركة دخون الوطنية للتجارة
- Price
- 58.95 SAR
- Fair value
- 48.72 SAR
- Discount to fair value
- −21%
- Mkt cap
- 117.90M
- P/E
- 15.7×
- P/B
- 1.83×
- EV
- 153.45M
- Div yield
- 5.09%
- ROE
- 11.6%
- Net margin
- 9.4%
Current price58.95SAR
Fair value (est., median)48.72SAR
UndervaluedFair valueOvervalued
+21.0% above fair valueWould need to fall ~17.3% to reach fair value.
Median ofDCF 52.46Graham 56.06Residual Income 44.99Earnings Power 41.33
Health Check
48.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (5.09%).
Risks
- Trades 21% above estimated 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.
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 | 74.94M | 80.14M |
| Net Income | 14.27M | 7.49M |
| Net Margin | 19.0% | 9.4% |
| Operating Cash Flow | 23.68M | 11.90M |
| OCF Margin | 31.6% | 14.9% |
| Capital Expenditure | 8.74M | 6.81M |
| Free Cash Flow | 14.94M | 5.09M |
| FCF Margin | 19.9% | 6.4% |
| FCF Conversion | 104.7% | 68.0% |
| EPS (Diluted) | 7.14/sh | 3.75/sh |
| Dividend / Share | — | — |
Dividend return (if you buy today)if you buy today
Dividend yield5.09%
Dividend / share3.00
If you invest
Shares (≈)169
Est. annual income507.00
At this rate, dividends alone return your capital in ~19.7 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 | — | 3.00 | — | — | 3.00 | 4.7% |
| 2025 | — | — | — | — | — | — |
| 2024 | — | — | — | — | — | — |
Corporate actions
DCash Dividend
3.00 /sh2026-05-20
Valuation breakdown
Fair value = median of the applicable methods (DCF، 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
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
52.46
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
56.06
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
44.99
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
41.33
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)48.72
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 8.92%
- 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 Dkhoun National Trading regularly?
Starting year
- Invested
- 1K/yr · 2K total(2025 → today · 2 yrs)
- your value today is
- 1.6K SAR
- Total return
- -21.6%(+3.8% Dividends · -25.4% Capital gain)
- Annualised (IRR)
- -24.2%
Invested2KSAR
Dividends76SAR
Capital gain-507SAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
ابراهيم منصور محمد الراجحي
40.80%
فارس منصور محمد الراجحي
39.20%
Total disclosed80.00%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.