+69.3% above fair valueWould need to fall ~40.9% to reach fair value.
Trades about 69.3% above its estimated fair value.
Modest growth of about 8% a year is expected.
A steady, profitable operating history.
Balance sheet is manageable.
Yields 2.64% but pays out more than it earns — watch sustainability.
—
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'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 292.11B | 322.47B | 357.78B | 372.81B | 402.07B |
| Net Income | 8.00B | 4.31B | 8.34B | 4.61B | 1.77B |
| Net Margin | 2.7% | 1.3% | 2.3% | 1.2% | 0.4% |
| Operating Cash Flow | 18.27B | 16.18B | 13.43B | 9.11B | 10.64B |
| OCF Margin | 6.3% | 5.0% | 3.8% | 2.4% | 2.6% |
| Capital Expenditure | 2.52B | 2.73B | 3.03B | 2.78B | 2.83B |
| Free Cash Flow | 15.74B | 13.45B | 10.39B | 6.33B | 7.81B |
| FCF Margin | 5.4% | 4.2% | 2.9% | 1.7% | 1.9% |
| FCF Conversion | 196.8% | 312.0% | 124.6% | 137.1% | 441.6% |
| EPS (Diluted) | 6.27/sh | 3.38/sh | 6.54/sh | 3.62/sh | 1.39/sh |
| Dividend / Share | 2.06/sh | 2.28/sh | 2.45/sh | 2.64/sh | 2.66/sh |
At this rate, dividends alone return your capital in ~37.8 years.
Dividend / share & historical yield (USD).
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.67 | 0.67 | — | — | 1.34 | 1.4% |
| 2025 | 0.67 | 0.67 | 0.67 | 0.67 | 2.66 | 3.8% |
| 2024 | 0.67 | 0.67 | 0.67 | 0.67 | 2.64 | 4.4% |
| 2023 | 0.61 | 0.61 | 0.61 | 0.61 | 2.45 | 3.4% |
| 2022 | 0.55 | 0.55 | 0.55 | 0.55 | 2.28 | 2.4% |
| 2021 | 0.50 | 0.50 | 0.50 | 0.50 | 2.06 | 2.3% |
| 2020 | 0.50 | 0.50 | 0.50 | 0.50 | 2.06 | 3.3% |
| 2019 | 0.50 | 0.50 | 0.50 | 0.50 | 2.04 | 3.3% |
| 2018 | — | — | — | — | 1.60 | 2.3% |
| 2017 | — | — | — | — | 1.61 | 2.1% |
| 2016 | — | — | — | — | 1.44 | 1.6% |
| 2015 | — | — | — | — | 1.24 | 1.2% |
| 2014 | 0.28 | 0.28 | 0.28 | 0.28 | 1.01 | 1.2% |
| 2013 | 0.23 | 0.23 | 0.23 | 0.23 | 0.86 | 1.4% |
| 2012 | 0.16 | 0.16 | 0.16 | 0.16 | 0.65 | 1.4% |
| 2011 | 0.13 | 0.13 | 0.13 | 0.13 | 0.53 | 1.4% |
| 2010 | 0.09 | 0.09 | 0.09 | 0.09 | 0.38 | 1.1% |
| 2009 | 0.08 | 0.08 | 0.08 | 0.08 | 0.34 | 1.0% |
| 2008 | — | — | — | — | 0.30 | 0.9% |
| 2007 | 0.05 | 0.06 | 0.06 | 0.06 | 0.25 | 0.7% |
| 2006 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | 0.5% |
| 2005 | 0.04 | 0.04 | 0.04 | 0.04 | 0.16 | 0.6% |
| 2004 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.6% |
| 2003 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.8% |
| 2002 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.9% |
| 2001 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.7% |
| 2000 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.5% |
| 1999 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.5% |
| 1998 | 0.03 | 0.03 | 0.03 | 0.03 | 0.12 | 0.5% |
| 1997 | 0.01 | 0.01 | 0.01 | 0.03 | 0.06 | 0.4% |
| 1996 | 0.03 | 0.03 | 0.03 | 1.49 | 1.58 | 16.0% |
| 1995 | 0.10 | 0.10 | 0.10 | 0.10 | 0.40 | 4.8% |
| 1994 | 0.10 | 0.10 | 0.10 | 0.10 | 0.40 | 4.5% |
| 1993 | 0.10 | 0.10 | 0.10 | 0.10 | 0.40 | 3.7% |
| 1992 | 0.09 | 0.09 | 0.09 | 0.09 | 0.36 | 2.8% |
| 1991 | 0.09 | 0.09 | 0.09 | 0.09 | 0.36 | 3.1% |
| 1990 | 0.09 | 0.09 | 0.09 | 0.09 | 0.36 | 3.2% |
| 1989 | 0.08 | 0.08 | 0.08 | 0.08 | 0.32 | 2.8% |
| 1988 | 0.07 | 0.07 | 0.07 | 0.07 | 0.28 | 3.1% |
| 1987 | 0.06 | 0.06 | 0.06 | 0.06 | 0.24 | 3.0% |
| 1986 | 0.05 | 0.05 | 0.05 | 0.05 | 0.20 | 2.6% |
| 1985 | 0.05 | 0.05 | 0.05 | 0.05 | 0.20 | 3.5% |
Fair value = median of the applicable methods (DCF، DDM، Graham).
Tune these per company in the Hajras Odoo backend; values recompute automatically.
What if you'd invested in CVS Health Corp. regularly?
No notes yet. Be the first to share a thesis.
AAOIFI-style financial screens on the latest annual figures.
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.