Development Works Food Co CJSC
SAU:6013

Watchlist Manager
Development Works Food Co CJSC Logo
Development Works Food Co CJSC
SAU:6013
Watchlist
Price: 114 SAR 1.24% Market Closed
Market Cap: 342m SAR

Intrinsic Value

The intrinsic value of one Development Works Food Co CJSC stock under the Base Case scenario is 47.35 SAR. Compared to the current market price of 114 SAR, Development Works Food Co CJSC is Overvalued by 58%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
47.35 SAR
Overvaluation 58%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Development Works Food Co CJSC

What is Valuation History?
Ask AI Assistant
What other research platforms think about Development Works Food Co CJSC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Development Works Food Co CJSC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Development Works Food Co CJSC.

Explain Valuation
Compare Development Works Food Co CJSC to

Fundamental Analysis

Development Works Food Co CJSC
SAU:6013
SA
Hotels, Restaurants & Leisure
Market Cap
342m SAR
IPO
Feb 26, 2017
SA
Hotels, Restaurants & Leisure
Market Cap
342m SAR
IPO
Feb 26, 2017
Price
Development Works Food Co CJSC
Company Overview
Loading...
Economic Moat
Loading...
Contacts
Loading...
How do you feel about Development Works Food Co CJSC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Development Works Food Co CJSC

Current Assets 22.6m
Cash & Short-Term Investments 1.9m
Receivables 6.9m
Other Current Assets 13.7m
Non-Current Assets 51.2m
PP&E 50.9m
Intangibles 268.9k
Current Liabilities 30.8m
Accounts Payable 10.2m
Accrued Liabilities 5.6m
Other Current Liabilities 15m
Non-Current Liabilities 19m
Long-Term Debt 16.3m
Other Non-Current Liabilities 2.7m
Efficiency

Free Cash Flow Analysis
Development Works Food Co CJSC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Development Works Food Co CJSC

Revenue
103m SAR
Cost of Revenue
-97.4m SAR
Gross Profit
5.7m SAR
Operating Expenses
-8.2m SAR
Operating Income
-2.6m SAR
Other Expenses
3m SAR
Net Income
461.7k SAR
Fundamental Scores

Profitability Score
Profitability Due Diligence

Development Works Food Co CJSC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

42/100
Profitability
Score

Development Works Food Co CJSC's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Development Works Food Co CJSC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
55/100
Solvency
Score

Development Works Food Co CJSC's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Development Works Food Co CJSC

There are no price targets for Development Works Food Co CJSC.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Development Works Food Co CJSC
does not pay dividends
Shareholder Yield

Current shareholder yield for Development Works Food Co CJSC 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Development Works Food Co CJSC stock?

The intrinsic value of one Development Works Food Co CJSC stock under the Base Case scenario is 47.35 SAR.

Is Development Works Food Co CJSC stock undervalued or overvalued?

Compared to the current market price of 114 SAR, Development Works Food Co CJSC is Overvalued by 58%.

Back to Top