9636NomuBalanced
ALKUZAMA
شركة الخزامى التجارية
Fair Value (median)
133.83 SAR
Current Price
58.40
Fair
Now
Undervalued
Discount +56.4%· upside +129.2%
Blended from: DCF · Graham
Health Check
67.8
Overall / 100
Value100
Future40
Past68
Health63.3
Dividend0
Value100/100
Trades about 56.4% below its estimated fair value.
- Discount to fair value
- 56.4%
- Price to book
- —
- Fair-value confidence
- —
Future40/100
Modest growth of about 8% a year is expected.
- Forecast growth (rev.)
- 8%
- Revenue CAGR (2y)
- —
- Earnings CAGR (2y)
- —
Past68/100
High-quality returns — ROE around 17.3%.
- Return on equity
- 17.3%
- Net margin
- 7.5%
- Earnings CAGR (2y)
- —
- Profitable years
- 2/3
Health63.3/100
Balance sheet is manageable.
- Debt to equity
- 56.5%
- Net debt to equity
- 45.3%
- Cash covers total debt
- No
- Free cash flow
- Positive
Dividend0/100
Pays no dividend.
- Dividend yield
- —
Rewards
- Trades 56.4% below estimated fair value.
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.
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 1,524.60. You put in 2,000.00 over 2 years. Total return: -23.8% (0.0% Dividends، -23.8% Capital gain).
Invested
2,000.00 SAR
Dividends
0.00 SAR
Capital gain
-475.40 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 (DCF، Graham).
Discounted Cash Flow
Tap to adjust assumptions
201.40 SAR
Dividend Discount Model
Excluded — company pays no dividend
N/A
Graham Number
Tap to adjust assumptions
66.27 SAR
Fair Value (median)133.83 SAR
▸ 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'23 | FY'24 | FY'25 |
|---|---|---|---|
| Revenue | 0 | 302.02M | 305.45M |
| Net Income | 0 | 34.87M | 22.93M |
| Net Margin | — | 11.5% | 7.5% |
| Operating Cash Flow | 0 | 62.60M | 50.47M |
| OCF Margin | — | 20.7% | 16.5% |
| Capital Expenditure | 0 | 0 | 0 |
| Free Cash Flow | 0 | 62.60M | 50.47M |
| FCF Margin | — | 20.7% | 16.5% |
| FCF Conversion | — | 179.5% | 220.1% |
| EPS (Diluted) | 0.00 | 8.84 | 5.82 |
| Dividend / Share | 0.00 | 0.00 | 0.00 |
Corporate actions
DCash Dividend
1.37 SAR /sh2025-11-09
Community Notes0
No notes yet. Be the first to share a thesis.