Code Name Sector $2019202020212022$ Required

Total assets Fixed assets Total liabilities Long term debt Equity Sales EBIT Net income Cash flow Interest payment Taxes Dividends Retained earning No$.$ of Shares Stock price Number of Employees Total assets Fixed assets Total liabilities Long term debt Equity Sales EBIT Net income Cash flow Interest payment Taxes Dividends Retained earning No$.$ of Shares Stock price Number of Employees Total assets Fixed assets Total liabilities Long term debt Equity Sales EBIT Net income Cash flow Interest payment Taxes Dividends Retained earning No$.$ of Shares Stock price Number of Employees Total assets Fixed assets Total liabilities Long term debt Equity Sales EBIT Net income Cash flow Interest payment Taxes Dividends Retained earning No$.$ of Shares Stock price Number of Employees Expected Divedend per share $2023$ g$=$ Annual Growth rate in Earnings k$=$ Required rate of Return$=[($Expected Dividend per share $2023)/$Share price $2022]+$g Average cash flow per share Expected Share Price $2023=($Average Dividends pershare $2023)/($g$-$k$)$ Actual $2023$ average price As of today $-$ Expected Price of $2023$ Overpriced$/$Underpriced Investment Decision: Sell $/$Buy

$4001$ Abdullah Al Othaim Markets Co$.$ Food & Staples Retailing

$4006$ Saudi Marketing Co$.$ Food & Staples Retailing

$4061$ Anaam International Holding Group Food & Staples Retailing

$4160$ Thimar Development Holding Co$.$ Food & Staples Retailing

$4161$ BinDawood Holding Co$.$ Food & Staples Retailing

$4090$ Taiba Investments Co$.$ Real Estate Mgmt & Dev't

$4100$ Makkah Construction and Development Co$.$ Real Estate Mgmt & Dev't

$4150$ Arriyadh Development Co$.$ Real Estate Mgmt & Dev't

$4220$ Emaar The Economic City Real Estate Mgmt & Dev't

$4230$ Red Sea International Co$.$ Real Estate Mgmt & Dev't

$1213$ Naseej International Trading Co$.$ Consumer Durables & Apparel

$2130$ Saudi Industrial Development Co$.$ Consumer Durables & Apparel

$2340$ Al Abdullatif Industrial Investment Co$.$ Consumer Durables & Apparel

$4011$ Lazurde Company for Jewelry Consumer Durables & Apparel

$4012$ Thob Al Aseel Co$.$ Consumer Durables & Apparel

$4290$ Alkhaleej Training and Education Co$.$ Consumer Services

$4291$ National Company for Learning and Education Consumer Services

$4292$ Ataa Educational Co$.$ Consumer Services

$6002$ Herfy Food Services Co$.$ Consumer Services

$6012$ Raydan Food Co$.$ Consumer Services

$8010$ The Company for Cooperative Insurance Insurance

$8011$ MetLife AIG ANB Cooperative Insurance Co$.$ Insurance

$8012$ Aljazira Takaful Taawuni Co$.$ Insurance

$8020$ Malath Cooperative Insurance Co$.$ Insurance

$8030$ The Mediterranean and Gulf Insurance and Reinsurance Co$.$ Insurance