Loading...

Yanbu Expansion And Vision 2030 Will Unlock Performance Opportunities

Published
29 Jun 25
Updated
06 Mar 26
Views
108
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
-9.7%
7D
6.0%

Author's Valuation

ر.س123.5323.7% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 06 Mar 26

2223: Successor Feedstock Deal Will Support Dividends And Undervalued Upside

Analysts have nudged their price target for Saudi Aramco Base Oil Company, Luberef slightly higher to SAR123.53, reflecting small adjustments to assumptions around discount rate, revenue growth, profit margin, and future P/E outlook.

What's in the News

  • The Board of Directors recommended a cash dividend of SAR 588,912,327.5 for the second half of 2025, equal to SAR 3.5 per share, subject to approval at the General Assembly (Key Developments).
  • Total proposed dividend for 2025 stands at SAR 4.5 per share, which the company states is about 70% of free cash flow and aligned with its performance linked dividend policy (Key Developments).
  • Luberef reported a notice from Saudi Aramco about a successor feedstock supply agreement for the Jeddah facility, intended to replace the agreement expiring on 28 August 2026 (Key Developments).
  • The company states that continued feedstock allocation supports ongoing operations at the Jeddah facility beyond mid 2026, instead of the closure timing referenced in the IPO prospectus (Key Developments).
  • With the Jeddah facility continuing at a stated maximum capacity of 275,000 metric tons per year of Group I base oils and the Growth II project in Yanbu, Luberef reports a total maximum production capacity target of 1.53 million metric tons per year across Group I, II, and III base oils (Key Developments).

Valuation Changes

  • Fair Value: Modelled fair value is unchanged at SAR123.53 per share. This indicates that the recent assumption tweaks did not shift the headline estimate.
  • Discount Rate: The discount rate has fallen slightly from 19.73% to 19.62%. This is a small adjustment that marginally increases the present value of projected cash flows.
  • Revenue Growth: Assumed long term revenue growth has risen from 2.00% to about 2.91%. This reflects a modestly higher growth profile in the model.
  • Net Profit Margin: Assumed net profit margin has eased from 15.11% to about 14.71%. This suggests slightly lower expected profitability on each SAR of revenue.
  • Future P/E: The future P/E multiple has been trimmed from 27.75x to about 27.35x. This implies a small reduction in the valuation multiple applied to later year earnings.
3 viewsusers have viewed this narrative update

Key Takeaways

  • Expansion into higher-value base oils and specialty lubricants positions Luberef for improved margins, revenue growth, and leadership in both domestic and export markets.
  • Cost-advantaged feedstock, robust logistics, and alignment with Saudi mega projects insulate the company from market volatility and support long-term earnings growth.
  • Operational disruptions, facility closures, increased domestic exposure, and high capital spending amid weak margins all heighten financial and earnings risks for the company.

Catalysts

About Saudi Aramco Base Oil Company - Luberef
    Produces and sells base oils and various by-products in the Kingdom of Saudi Arabia, the United Arab Emirates, India, Egypt, Singapore, the United States, and internationally.
What are the underlying business or industry changes driving this perspective?
  • The imminent completion of the Yanbu expansion (Growth II) and upcoming transition into the Group III base oil market positions Luberef to capitalize on rising global demand for higher-performance, lower-emission lubricants, supporting volume growth, an improved product mix, and higher selling prices, all of which should drive future revenue and expand net margins.
  • Luberef's enhanced domestic sales focus and ability to leverage Saudi mega projects under Vision 2030 are likely to boost base oil and specialty lubricant demand within the Kingdom, supporting topline growth and partially insulating the company from external market volatility.
  • The sustained ability to secure cost-advantaged feedstock through HVGO supply from Samref, combined with robust operational resilience and fixed-rate logistics contracts, positions Luberef to maintain cost competitiveness and protect EBITDA margins, even in periods of market or geopolitical stress.
  • The company's active pursuit of R&D and technical evaluations for new feedstock streams and specialty products aligns with global trends toward advanced and specialty lubricants, which are higher-value and lower-volume but command premium pricing-potentially leading to long-term earnings growth and higher margins.
  • Industry-wide transition from Group I to Group II/III oils (which Luberef is moving into) and increased demand across emerging markets-especially for advanced, environmentally-compliant lubricants-set up Luberef for export growth and strengthening of its position in international markets, supporting sustained revenue and profit expansion.

Saudi Aramco Base Oil Company - Luberef Earnings and Revenue Growth

Saudi Aramco Base Oil Company - Luberef Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Saudi Aramco Base Oil Company - Luberef's revenue will decrease by 5.9% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 9.5% today to 17.6% in 3 years time.
  • Analysts expect earnings to reach SAR 1.4 billion (and earnings per share of SAR 8.3) by about September 2028, up from SAR 900.9 million today.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 24.4x on those 2028 earnings, up from 15.6x today. This future PE is lower than the current PE for the SA Chemicals industry at 33.3x.
  • Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 19.63%, as per the Simply Wall St company report.

Saudi Aramco Base Oil Company - Luberef Future Earnings Per Share Growth

Saudi Aramco Base Oil Company - Luberef Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Unplanned shutdowns at key facilities (Jeddah and Yanbu) led to a downward revision of base oil production guidance (from 1.2 to 1.05 million metric tons), indicating ongoing operational risks that could impact production volumes and revenue stability over time.
  • The scheduled closure or uncertain future of the aging Jeddah facility introduces potential risks related to lost capacity and the need for timely ramp-up and successful execution of new projects (such as Growth II and prospective Group III/III+ expansions); delays or underperformance here could negatively impact long-term earnings and margins.
  • A significant portion of sales is being redirected to the domestic market (targeting 30% of total volume), reducing exposure to external volatility but increasing dependence on domestic demand trends and policy – heightening geographic concentration risk, which could impact revenue and cash flows if local conditions deteriorate.
  • The heavy capital expenditure requirements (SAR 250-350 million for 2025 and additional guidance for 2026) during a period of declining cash balances and lower free cash flow (due to lower profitability and working capital outflows) increase financial risk and may constrain dividend growth or necessitate additional borrowing, impacting net margins and earnings.
  • Persistent downward pressure on byproduct margins (including periods of negative crack margins on byproducts globally) creates a drag on profitability, highlighting vulnerability to industry trends such as shifts in product demand and margin compression, which could have an adverse impact on overall net margins and future earnings.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of SAR117.9 for Saudi Aramco Base Oil Company - Luberef based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of SAR131.5, and the most bearish reporting a price target of just SAR104.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be SAR7.9 billion, earnings will come to SAR1.4 billion, and it would be trading on a PE ratio of 24.4x, assuming you use a discount rate of 19.6%.
  • Given the current share price of SAR83.6, the analyst price target of SAR117.9 is 29.1% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Saudi Aramco Base Oil Company - Luberef?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives