Natural Gas Distribution Company (9516.SR)

Key financials

ROE: 12.37%; 2025 (actual)
ROA: 7.64%; 2025 (actual)
Gross Margin: 7.52%; 2025 (actual)
Net Margin: 5.13%; 2025 (actual)
Total Assets: SAR 106,351.11K; 2025 (actual)
Net Income: SAR 7,640.80K; 2025 (actual)
Valuation: SAR 131,953.50K; 2025 (actual)
Stock Price: SAR 26.39; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	12.37%	11.51%	10.55%	9.56%	8.83%	8.13%
Sector average	9.2%	8.87%	9.85%	7.26%	5.83%	3.69%
ROA	7.64%	7.08%	6.72%	6.29%	5.96%	5.61%
Sector average	5.06%	5.12%	5.3%	4.55%	4.16%	3.68%

Amounts in SAR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. 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 Natural Gas Distribution Company? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	5.13%	5.1%	5.15%	5.1%	5.09%	5.02%
Sector average	7.79%	8.06%	9.3%	8.47%	8.5%	8.12%

Total Assets	SAR 106,351.11K	SAR 115,373.83K	SAR 123,856.91K	SAR 132,390.00K	SAR 141,053.04K	SAR 149,763.80K
Sector average	SAR 242,499,105.26K	SAR 273,635,519.89K	SAR 301,952,231.91K	SAR 330,339,600.81K	SAR 359,172,284.58K	SAR 388,393,180.95K

Net Income	SAR 7,640.80K	SAR 7,852.04K	SAR 8,035.23K	SAR 8,052.71K	SAR 8,149.00K	SAR 8,161.86K
Sector average	SAR 25,834,213.11K	SAR 26,626,015.83K	SAR 27,473,243.36K	SAR 27,481,623.49K	SAR 27,864,164.97K	SAR 28,094,324.33K

Valuation	SAR 131,953.50K	SAR 130,372.83K	SAR 129,483.84K	SAR 129,601.92K	SAR 130,735.99K	SAR 133,117.47K
Sector average	SAR 408,363,705.25K	SAR 411,650,816.39K	SAR 408,502,649.88K	SAR 409,565,176.34K	SAR 413,535,687.64K	SAR 421,565,129.29K

Stock Price	SAR 26.39	SAR 26.07	SAR 25.90	SAR 25.92	SAR 26.15	SAR 26.62
Sector average	SAR 55.56	SAR 52.83	SAR 49.35	SAR 51.78	SAR 52.62	SAR 58.05