Executive Summary
            
                Jadwa REIT Al Haramain Fund reported a solid second quarter for 2025 with revenue of SAR 30.82 million and EBITDA of SAR 23.81 million, delivering operating income of SAR 18.21 million. Net income stood at SAR 29.42 million, yielding a reported net margin of 95.4% for the quarter, primarily driven by a material contribution from total other income (SAR 11.21 million). This non-operating item substantially lifted net earnings and masked the underlying operating performance to some extent. Revenue growth was 7.6% year-over-year, while operating income rose ~32.6% YoY, signaling improved operating leverage despite a real estate asset base that typically exhibits low asset turnover. Earnings per share registered SAR 0.45, up from SAR 0.15 in Q2 2024, reflecting the combination of higher earnings and a stable share count of 66 million shares.
From a balance sheet perspective, the fund maintained a prudent leverage profile with a debt ratio of 0.283 and a debt-to-capitalization ratio of 0.289, indicating modest financial risk given the asset-heavy nature of real estate REITs. Cash per share stood at SAR 0.457, while operating cash flow per share was SAR 0.168 and free cash flow per share also SAR 0.168, underscoring cash-generative capacity alongside potential distribution capacity. Management commentary on the quarter is not provided in the available transcript dataset; thus, the analysis focuses on quantified performance and sector dynamics.
Looking ahead, the quarterly results underscore durable profitability and a favorable earnings trajectory, albeit with a meaningful one-off income contribution that should be considered when evaluating sustainable profitability and distribution capacity. The potential for continued upside exists if religious tourism demand remains resilient and if the portfolio can maintain occupancy levels in the Holy Cities. Investors should monitor occupancy trends, regulatory guidance on distributions, and any asset acquisitions that could alter the near-term cash flow profile.            
         
        
        
            Key Performance Indicators
            
                                    
                                    
                                    
                        
                        
                                                    
                                QoQ: 0.00% | YoY:1 268.38%                            
                                             
                                    
                        
                        
                                                    
                                QoQ: 0.00% | YoY:1 278.01%                            
                                             
                             
         
        
        
        
        
            Key Insights
            
                
                                    Revenue: SAR 30,822,664; YoY growth: 7.6%; QoQ: 0.0%
Operating Income: SAR 18,208,635; YoY growth: 32.6%; QoQ: 0.0%
EBITDA: SAR 23,810,890; Margin (EBITDA/Revenue): 77.25% (indicative, per reported ratio)
Net Income: SAR 29,419,604; YoY growth: ~191.6%; QoQ: 0.0%
Net Income Margin: 95.45%
Earnings Per Share (EPS): SAR 0.45; YoY growth: 200.0%; QoQ: 0.0%
Depreciation & Amortization: SAR 5,602,255
EBITDARatio: 0.7725
Operating Income Margin: 0.5908
Net Income Margin: 0.9545
ROA: 3.87%
R...
                
             
         
    
    
    
        
        
            Financial Highlights
            
                Revenue: SAR 30,822,664; YoY growth: 7.6%; QoQ: 0.0%
Operating Income: SAR 18,208,635; YoY growth: 32.6%; QoQ: 0.0%
EBITDA: SAR 23,810,890; Margin (EBITDA/Revenue): 77.25% (indicative, per reported ratio)
Net Income: SAR 29,419,604; YoY growth: ~191.6%; QoQ: 0.0%
Net Income Margin: 95.45%
Earnings Per Share (EPS): SAR 0.45; YoY growth: 200.0%; QoQ: 0.0%
Depreciation & Amortization: SAR 5,602,255
EBITDARatio: 0.7725
Operating Income Margin: 0.5908
Net Income Margin: 0.9545
ROA: 3.87%
ROE: 5.55%
ROCE: 2.40%
Debt Ratio: 28.3%
Debt/Equity: 0.406x
Long-Term Debt to Capitalization: 28.9%
Total Debt to Capitalization: 28.9%
Asset Turnover: 0.0406
Receivables Turnover: 0.982x
Cash per Share: SAR 0.457
Operating Cash Flow per Share: SAR 0.168
Free Cash Flow per Share: SAR 0.168
Dividends/Yield: Dividend yield 0.0%; Dividend Payout Ratio: 0%
Price to Sales: 11.28x
Price to Book: 0.657x
Price to Earnings: 2.96x
Price to Free Cash Flows: 31.33x
Enterprise Value Multiple: 23.54x            
            
            Income Statement
            
                
                    
                    
                        | Metric | 
                        Value | 
                        YoY Change | 
                        QoQ Change | 
                    
                    
                    
                                                
                                | Revenue | 
                                30.82M | 
                                37.68% | 
                                0.00% | 
                            
                                                    
                                | Operating Income | 
                                18.21M | 
                                30.35% | 
                                0.00% | 
                            
                                                    
                                | Net Income | 
                                29.42M | 
                                1 268.38% | 
                                0.00% | 
                            
                                                    
                                | EPS | 
                                0.45 | 
                                1 278.01% | 
                                0.00% | 
                            
                                            
                
             
         
        
        
            Key Financial Ratios
            
                                    
                    
                        
                            operatingProfitMargin                        
                        
                            59.1%                        
                        
                                                    
                     
                                    
                    
                                    
                    
                                    
                    
                                    
                    
                                    
                    
                        
                            operatingCashFlowPerShare                        
                        
                            $0.17                        
                        
                                                    
                     
                                    
                    
                        
                            freeCashFlowPerShare                        
                        
                            $0.17                        
                        
                                                    
                     
                                    
                    
                                    
                    
                             
         
        
        
    
    
    
        
            Management Commentary
            
                No earnings call transcript data provided in the supplied dataset. Consequently, no management quotes or thematic highlights are available to summarize.            
            
            
         
        
        
            Forward Guidance
            
                No explicit forward guidance was provided in the dataset. Given the revenue and profitability uplift in Q2 2025, investors should consider the following scenarios: base case assumes continued occupancy at current levels in Makkah and Madinah with steady rental income from the existing portfolio; upside could arise from higher Umrah/Hajj-related demand and potentialSelective asset acquisitions or renovation-driven rent uplift; downside risks include variability in religious tourism volumes, regulatory changes affecting distributions or CMA requirements, and broader macroeconomic pressures on travel and hospitality pricing. Key factors to monitor include: holy-city occupancy trends, quarterly cash flow generation, any guidance issued by Jadwa Investment regarding distributions, and shifts in the broader Saudi hospitality market.