Al Mawarid Manpower Company SCJSC
SAU:1833
Intrinsic Value
The intrinsic value of one Al Mawarid Manpower Company SCJSC stock under the Base Case scenario is 129.74 SAR. Compared to the current market price of 111.8 SAR, Al Mawarid Manpower Company SCJSC is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Al Mawarid Manpower Company SCJSC
Fundamental Analysis

Revenue & Expenses Breakdown
Al Mawarid Manpower Company SCJSC
Balance Sheet Decomposition
Al Mawarid Manpower Company SCJSC
Current Assets | 633.5m |
Cash & Short-Term Investments | 180.5m |
Receivables | 272.5m |
Other Current Assets | 180.6m |
Non-Current Assets | 155.5m |
PP&E | 66m |
Intangibles | 927k |
Other Non-Current Assets | 88.5m |
Free Cash Flow Analysis
Al Mawarid Manpower Company SCJSC
SAR | |
Free Cash Flow | SAR |
Earnings Waterfall
Al Mawarid Manpower Company SCJSC
Revenue
|
1.3B
SAR
|
Cost of Revenue
|
-1.1B
SAR
|
Gross Profit
|
132m
SAR
|
Operating Expenses
|
-54.8m
SAR
|
Operating Income
|
77.2m
SAR
|
Other Expenses
|
-10.5m
SAR
|
Net Income
|
66.7m
SAR
|
Profitability Score
Profitability Due Diligence
Al Mawarid Manpower Company SCJSC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Al Mawarid Manpower Company SCJSC's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Al Mawarid Manpower Company SCJSC's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
Al Mawarid Manpower Company SCJSC's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Al Mawarid Manpower Company SCJSC
According to Wall Street analysts, the average 1-year price target for Al Mawarid Manpower Company SCJSC is 148.38 SAR with a low forecast of 137.36 SAR and a high forecast of 163.8 SAR.
Dividends
Current shareholder yield for Al Mawarid Manpower Company SCJSC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Al Mawarid Manpower Company SCJSC stock under the Base Case scenario is 129.74 SAR.
Compared to the current market price of 111.8 SAR, Al Mawarid Manpower Company SCJSC is Undervalued by 14%.