Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
3.55%
4.49%
5.73%
6.17%
6.78%
6.85%
Sector average
15.4%
13.51%
12.5%
10.1%
-79.46%
12.09%
ROA
1.74%
1.93%
2.36%
2.45%
2.61%
2.64%
Sector average
8.49%
7.65%
7.54%
7.58%
7.74%
7.42%
Amounts in SAR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Al-Razi Medical Company? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
25.94%
25.94%
25.94%
25.94%
25.94%
25.94%
Sector average
35.66%
35.13%
35.13%
35.13%
35.13%
35.13%
Net Margin
1.1%
1.25%
1.47%
1.46%
1.52%
1.54%
Sector average
11.59%
10.87%
11.04%
10.98%
11.17%
11.25%
Total Assets
SARĀ 53,331.77K
SARĀ 58,671.36K
SARĀ 64,286.75K
SARĀ 71,174.14K
SARĀ 77,613.17K
SARĀ 81,387.79K
Sector average
SARĀ 2,937,645.22K
SARĀ 3,177,894.29K
SARĀ 3,554,616.28K
SARĀ 4,038,944.24K
SARĀ 4,611,044.36K
SARĀ 5,154,001.98K
Net Income
SARĀ 819.46K
SARĀ 1,078.75K
SARĀ 1,448.86K
SARĀ 1,658.13K
SARĀ 1,942.28K
SARĀ 2,100.22K
Sector average
SARĀ 254,518.13K
SARĀ 258,365.66K
SARĀ 297,681.18K
SARĀ 342,594.54K
SARĀ 402,769.02K
SARĀ 440,013.53K
Valuation
SARĀ 47,858.83K
SARĀ 49,109.69K
SARĀ 49,990.64K
SARĀ 50,861.50K
SARĀ 51,617.11K
SARĀ 52,557.37K
Sector average
SARĀ 3,759,117.52K
SARĀ 6,280,047.83K
SARĀ 6,391,589.02K
SARĀ 6,501,258.12K
SARĀ 6,596,142.46K
SARĀ 6,709,362.35K
Stock Price
SARĀ 30.50
SARĀ 31.30
SARĀ 31.86
SARĀ 32.41
SARĀ 32.90
SARĀ 33.49
Sector average
SARĀ 59.86
SARĀ 56.52
SARĀ 57.60
SARĀ 58.69
SARĀ 59.61
SARĀ 60.65
Al-Razi Medical Company (9572.SR) Financial Forecast | Equlion