Yanbu National Petrochemical Co (Yansab)
|
|
- Julianna Carter
- 5 years ago
- Views:
Transcription
1 Yanbu National Petrochemical Co (Yansab) Hold 12-Month Target Price SAR Expected Total Return Price as on, 2016 SAR Upside to Target Price 3.1% Expected Dividend Yield 3.8% Expected Total Return 6.9% Market Data 52 Week H/L SAR 54.93/23.77 Market Capitalization Enterprise Value Shares Outstanding SAR 22,365 mln SAR 22,175 mln mln Free Float 35.8% 12-Month ADTV (000 s) TASI Weight 1.2% Reuters Code Bloomberg Symbol 1-Year Price Performance Source: Bloomberg 2290.SE YANSAB AB Yansab TASI TPCHEM, ,693 4,519 6-months 1-Year 2-Year May 16, 2016 M J J A S O N D J F M A Yansab TASI TPCHEM Total Change (7.6%) (5.5%) (6.5%) (23.1%) (30.8%) (33.7%) (37.3%) (31.8%) (42.3%) Shareholding Structure SABIC 51.0% GOSI 11.9% Foreign Ownership (Inc. QFI) 2.9% Public Float 33.8% Valuations Peaked; Rally Overdone We update our models and revise our outlook on Yanbu National Petrochemical Co (Yansab) for , transferring coverage with this update report. Yansab recently reported excellent 1Q2016 results beating RC and street estimates on stellar margin growth. A record margin expansion after a gap of nearly 8-9 quarters is noteworthy. We revise estimates slightly as product prices continue to be depressed since 2015, while Aramco s decision to raise feedstock costs from 2H2016 could affect margins. Yansab could lose the advantage of higher subsidies (28% discount versus 20% currently) like peers, but a scenario of higher spreads in bottomed feedstock prices is a positive. Yansab s stock price has rallied by +26% on a YTD basis versus sectors +6% and TASI s -3%. However, this surge in stock prices has overshot valuations, in our view. A combination of these factors has led a target price revision from SAR to SAR We revise to Hold from Buy, due to minimal upside. Earnings growth of +11% CAGR due to base effect We revise revenue growth expectations to +10% CAGR from earlier +11% and expect growth to follow from 2017 once product prices and macro situation in oil market improves. With rise in feedstock costs in 2016, margin could dip initially and improve from 2018, hence adjust EBITDA margins to 36% for Earnings growth of +11% CAGR is expected through 2019, touching SAR 2.0 billion. Earnings tumbled by -50% in 2015 to SAR 1.2 billion, hence a higher growth rate on lower base is a sector-wide trend. SABIC to add further synergies Globally, prices of Yansab s key products, PE, PP and MEG have witnessed large volatility but still lower than correction witnessed in crude oil prices. The outlook on supply is steady as global utilization rates of 87% are healthy while Yansab maintains 85%. Demand across products is expected to grow at +5% for for all products despite slight weakening in China. SABIC s strong network in global petchem space should further help Yansab in adding synergies and position well in its export markets, mainly Asia. Valuations expensive, revise to Hold Stock has rallied by +55% since our last note in January and has outperformed TASI by a large margin. This had led to a valuation premium over sector; with Yansab s 2016E P/E of 15.0x expensive to sector s 13.2x and TASI s 13.8x. Additionally, earnings growth of +11% is higher to sector s +9% (consensus earnings), hence a premium versus sector is unwarranted. We believe rally is overdone, with limited upside and thin yield of 3.8%, suggesting that Yansab is no longer attractive. Revise to Hold on valuation concerns. Key Financials FY December 31 (SAR 2015A 2016E 2017E 2018E Revenue 6,911 6,332 6,775 7,693 EBITDA 2,660 2,372 2,365 2,721 Net Profit 1,207 1,489 1,453 1,744 EPS (SAR) DPS (SAR) BVPS (SAR) ROAA 5.8% 7.2% 6.9% 8.2% ROAE 7.9% 9.1% 8.7% 10.0% P / E 18.5x 15.0x 15.4x 12.8x P / B 1.5x 1.4x 1.3x 1.3x P / S 3.2x 3.5x 3.3x 2.9x EV/ EBITDA 8.3x 9.3x 9.4x 8.2x EV/ Sales 3.2x 3.5x 3.3x 2.9x Santhosh Balakrishnan santhosh.balakrishnan@riyadcapital.com Yasser Bin Ahmed yasser.bin.ahmed@riyadcapital.com Riyad Capital is licensed by the Saudi Arabia Capital Markets Authority (No )
2 Yanbu National Petrochemical Co (Yansab) Sector Outlook Global petrochemical product prices witnessed large volatility over the last few quarters, particularly since the start of In addition to the volatile prices, the short-term shift in China s consumption further escalated worries when its PMI hit below 48.0 during 1Q2016. With Yansab s largest market being Asia, we believe Asia s supply-demand dynamics is likely to influence its growth outlook. Yansab exports 43% to Asian markets predominantly to China, while product portfolio mainly comprises of PP, PE and MEG and accounts for 90% of revenue. Globally most product prices touched its 5-7 year lows unlike oil s 15-year lows. MEG touched a low of US$ 585/ton, PP at US$ 1,060/ton and PE at US$ 1,065/ton nearing its 7-year lows. We analyze and examine the persistence of demand-supply on these markets. Global Mono Ethylene Glycol (MEG), Yansab s key product, accounts for 43% of revenue as of Yansab with a MEG capacity of 0.8 million MT has a 3% share globally, though MEG s share in exports is relatively unknown. MEG market is 26 million MT as of 2015 and key consumer being China with its 51% share due to its MEG s usage and significance in the PET bottle industry. According to TM research, the MEG market is expected to grow at 6.1% CAGR during KSA producers are increasingly focusing on Chinese markets as China s MEG demand of 12 million MT is met through imports of 8 million MT. It has local supply of 4 million MT, however capacities are getting build up by Exhibit 1: Global MEG Demand & Supply from (Mln Tons) Exhibit 2: Global MEG Demand Proportion Supply Demand Americas 13% Europe 7% MEA 3% Asia Ex- China 26% China 51% Source: Nexant, Bloomberg Source: Nexant, Bloomberg Global polypropylene (PP) demand is at par with supply and according to Nexant research, demand is expected to grow at +5% CAGR and reach 74 million MT by Yansab has a market share of 0.5% in a largely Asia dominated market. PP s long-term demand is driven by end user industries in Auto and electronics, which are on a gradual rise, mainly in Asia. Exhibit 3: Global PP Demand & Supply from (Mln Tons) Exhibit 4: Global Polypropylene Demand Proportion Supply Demand China 20% United States 11% North America 12% 65 South America 6% Asia Pacific 32% MEA 8% Europe 11% Source: Nexant, Bloomberg Source: Nexant, Bloomberg May 16,
3 Yanbu National Petrochemical Co (Yansab) China alone has a 20% share of the PP market, as products for use in injection moulding, carries lot of significance in China s plastics industry. We believe capacities are expected to increase in this market at a steady pace in US, China and Korea from Global PE products (LDPE, HDPE and LLDPE) are expected to grow at a CAGR of +6% through 2020 to 109 million MT. With consumption remaining robust, demand is equating supply. We believe the PE industry has shown a narrowing supply-demand gap, however concerns of over capacity are less likely. Additionally global operating rates have not significantly expanded, barely affecting price-demand equation. We do not expect an immediate ramp-up in capacity and expected to show some level of increased supply from 2018 as China and US are in the process of expanding its capacity across products. Exhibit 5: Global PE Demand & Supply from (Mln Tons) Exhibit 6: Global Polyethylene Demand Proportion Supply Demand China 18% United States 11% North America 14% 90 South America 5% Asia Pacific 31% MEA 8% Europe 13% Source: Nexant, Bloomberg Source: Nexant, Bloomberg May 16,
4 E 2017E 2018E 2019E Jan-10 Jul-10 Jan-11 Jul-11 Jul-12 Jul-13 Jul-14 Jul-15 6,911 6,332 6,775 7,693 9,511 8,382 Yanbu National Petrochemical Co (Yansab) Financial Analysis Revisions driven by margins and changes in product price outlook for We adjust our forecasts and publish our revised outlook for E. The key factors driving our revisions are the volatility in product prices. As a result, revise revenue by -2% for from earlier estimates. Consensus revenue had a huge deviation of +10% for 2017 versus RC, as analysts expect product prices to spike up significantly. We believe utilization rates are likely to stay firm at 85% on a gross level. The effect of subsidy cuts from 2H2016 leads to a dip in margins initially and improve from We followed suit to adjust earnings though our expectations are more positive from Table 1: Changes in Estimates (SAR Mln)-RC versus Consensus RC Estimates (Old) RC Estimates (new ) Consensus (New ) 2016E 2017E 2018E 2016E 2017E 2018E 2016E 2017E 2018E Revenue 6,436 6,911 7,523 6,332 6,775 7,693 6,796 7,329 7,458 Y/Y -7% 7% 9% -8% 7% 14% -2% 8% 2% Gross Profit 1,373 1, ,916 1,868 2,162 1,665 1, Y/Y -22% 14% 25% 9% -3% 16% -5% 11% 11% EBITDA 2,142 2, ,372 2,365 2,721 2,578 2, Y/Y -19% 9% 16% -11% 0% 15% -3% 7% 0% Net Income 958 1, ,489 1,453 1,744 1,348 1, Y/Y -21% 21% 32% 23% -2% 20% 12% 14% 9% EPS Source: Bloomberg Estimates and Riyad Capital Revenue growth expected from 2017 EIA expects oil prices to stabilize in a range of US$60/bbl for 2017 and expected to reach US$ 80/bbl by 2019 barring any unforeseen geo-political risks. We incorporate such assumptions and estimate similar growth in Yansab s product prices. Oil prices touched a low of US$ 27/bbl in January and recovered to US$ 47/bbl, recovering by +78% in less than 3 months denoting its volatility. However, product prices did not touch as low as oil neither recovered sharply. Based on our revised projections, we expect Yansab to report a revenue growth of +10% CAGR for to SAR 8.4 billion by The same is driven by expectations of an improvement in prices of MEG, PP and PE growing at an average of 6% CAGR through Exhibit 7: Revenue (SAR Mln) and Growth Forecasts Exhibit 8: Polypropylene vs Ethylene Prices (rebased) Revenue YoY 15% 10% 5% 0% -5% -10% -15% -20% -25% -30% 180% 160% 140% 120% 100% 80% 60% 40% Poly Propylene Ethylene Source: Company reports and Riyad Capital Source: Bloomberg May 16,
5 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12 2Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q Yanbu National Petrochemical Co (Yansab) Product prices have high correlation in an upcycle Yansab s sales of SAR 1.5 billion in 1Q2016 were similar to 1Q2015, in a period where oil markets witnessed its worst downside. A historical correlation of quarterly sales versus product prices suggests correlations are decreasing in a down cycle; while in an upcycle, it does move in tandem. This signifies the fundamental dynamics of demand and supply, which means product prices movements are indicative of supply-demand factors and not short-term market factors. Exhibit 9: Yansab Quarter Sales (SAR Bln) versus Growth in Global Product Prices (Avg) Trends Revenue MEG PP PE % 25% 15% 5% -5% -15% -25% Source: Company Reports, Bloomberg New margin trends to start, initially dip in and improve from 2018 Opex on an average for stood at 71% considering an increase in overall cost from Yansab is shock proof until 2Q2016 when the new pricing structure becomes applicable. Aramco had given a grace period for subsidized feedstock, following Yansab s inception in 2009 and the same expires in For 1Q2016, COGS declined sharply due to a sharp drop in Propane (Asia) prices, where Yansab gets a 28% discount until 2Q2016. We expect the propane spreads will be reduced to 20% discount to global benchmark. Similarly, ethane will be priced at US$ 1.75/mmbtu from 4Q2016. The Q/Q trends suggest that COGS to sales versus international feedstock price trends are moving in inverse directions. Exhibit 10: Yansab CoGS (% of Sales) versus Global Feedstock Price (Avg) Movements 80% 75% 70% 65% 60% 55% COGS Ethane QoQ Propane QoQ 40% 30% 20% 10% 0% -10% -20% -30% 50% -40% Source: Company Reports, Bloomberg We expect Yansab to have an improved margin scenario from 2017 as feedstock spreads are expanding globally amid KSA producer s advantage of lower feedstock costs. In this scenario, a growth of +9% CAGR in gross profit (refer to exhibit 11) is expected through 2019 reaching SAR 2.5 billion. May 16,
6 E 2017E 2018E 2019E E 2017E 2018E 2019E 1, ,489 1, , ,043 2, E 2017E 2018E 2019E E 2017E 2018E 2019E 1,758 1,916 1,868 2,162 2,660 2,372 2,365 2,721 2,466 3,016 3,087 4,132 Yanbu National Petrochemical Co (Yansab) EBITDA margins to improve from 2018 We expect EBITDA margins of 36% on an average for and expect a CAGR of +8% through 2019 to reach SAR 3.0 billion. Yansab would be able to improve margins as operating rates of 85% are stable denoting decent operating leverage helping to cover fixed costs while scope for improvement is seen, unless unplanned shutdown occurs. Exhibit 11: Gross Profit (SAR Mln) and Margin Forecasts Exhibit 12: EBITDA (SAR Mln) and Margin Forecasts Gross Profit Gross Margins 32% EBITDA EBITDA Margins 44% 30% 42% 28% 40% 38% 26% 36% 24% 34% Source: Company reports and Riyad Capital Source: Company reports and Riyad Capital Earnings growth of +11% CAGR expected through 2019 We expect earnings of SAR 2.0 billion by 2019, a CAGR of +11% through With such a growth, net margins are expected to average 23% through 2019 after a decline in 2017 and improving to 24% by We forecast EPS of SAR 2.65 for 2016 and expected to grow to SAR 3.63 by DPS of SAR 1.50 for 2016E is expected and likely to reach SAR 2.50 delivering a payout ratio of 65%. It has paid an average of 75% for , we expect this to be lower for Exhibit 13: Net Profit (SAR Mln) and Margin Forecasts Net profit YoY 32% 30% 28% Exhibit 14: EPS and DPS Forecasts (SAR) EPS Dividends 26% 24% 22% Source: Company reports and Riyad Capital Source: Company reports and Riyad Capital Relatively debt free balance sheet; ROE s are lower versus sector Yansab has nearly SAR 4.1 billion of debt as of 1Q2016 with the majority of repayment planned over the next 3-4 years. D/E ratios of 16% are relatively lower to sector leaving high interest coverage ratios despite depressed profitability scenario from It continues its maintenance capex at a run rate of 2-3% over the last 3-4 years except in case of shutdown in some quarters, which is a one-off. Its steady stream of cash flows leaves enough room for a decent dividend payout, leaving any unplanned shutdowns. ROE of 11% is low in the sector, we believe lower leverage (debt) and limited expansion are the reasons. May 16,
7 Yanbu National Petrochemical Co (Yansab) 1Q2016 review A comeback quarter in terms of margins Revenue of SAR 1.5 billion in 1Q2016 missed our estimate of SAR 1.7 billion, declined by -18% Q/Q and -13% Y/Y mainly on lower product prices. However, product prices decline remained in mid-single digits. Gross profit of SAR 521 million during 1Q2016 declined by -3% Q/Q and improved by +26 Q/Q beating our expectations of SAR 463 million. Gross margins improved to 35% from 24% in 1Q2015 and improved from 29% in 4Q2015 as feedstock prices declined significantly. Table 2: Quarterly Income Statement Summary (SAR Mln) 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 Revenue 2,169 2,213 2,889 2,084 2,318 2,409 2,494 2,290 1,717 1,563 1,800 1,831 1,496 Q/Q 0% 2% 31% -28% 11% 4% 4% -8% -25% -9% 15% 2% -18% Gross Profit Q/Q NM 1% NM NM 20% 7% 11% -8% -47% -10% 17% 24% -3% EBITDA Q/Q NM 1% 19% -34% 20% 5% 8% -6% -36% -11% 4% 29% -2% Net Income Q/Q NM 1% NM -49% 26% 10% 13% -11% -54% -20% 33% 30% 2% EPS (SAR) Gross Margins 36.9% 36.5% 35.6% 28.3% 30.6% 31.6% 33.9% 33.8% 24.0% 23.9% 24.1% 29.3% 34.8% EBITDA Margins 46.8% 46.4% 42.4% 38.6% 41.8% 42.4% 44.4% 45.2% 38.7% 37.9% 34.1% 43.1% 51.9% Net Margins 30.8% 30.3% 29.9% 21.2% 24.0% 25.4% 27.7% 27.0% 16.6% 14.5% 16.8% 21.5% 26.9% Source: Company Reports and Riyad Capital Gross margins are the highest after a span of nine quarters, suggesting the feedstock spread advantage, despite Aramco hiking its fuel prices, which was not applicable for Yansab. Net income of SAR 402 million beat our estimates of SAR 281 million for 1Q2016, an increase of +41% Y/Y and +2% Q/Q. Net margins stood at its best after a gap of 4 quarters with 27% net margins versus 17% in 1Q2015 and 22% in 4Q2015. Consensus consistently see surprises Yansab earnings have mostly been a mixed bag since 2015 with consensus rarely meeting expectations. We noted that most analyst expectations were on the bearish side as oil prices started collapsing as evident from 3Q2014 with mostly positive surprises except in case of 1Q and 3Q of May 16,
8 WACC Yanbu National Petrochemical Co (Yansab) Valuation We roll forward and update our models to value Yansab using both absolute and relative valuations. With current operating rates and limited capex, we believe DCF method would be apt in valuing Yansab. Margins are likely to improve following the pickup in product prices and drive sustainable free cash flows, as operations continue to be intact. Alternatively, we value Yansab using a target P/E multiple method which derived SAR fair value using 14.0x P/E. Amongst the valuation approaches we prefer DCF valuation and revise our 12-month target price to SAR from our SAR earlier. Revise to Hold. #1: DCF suggests fair value of SAR Our DCF valuation with forecast assumed for E used a long-term terminal growth rate of 0.5% and risk-free rate assumption of 3.8%, which includes a premium of 1.5% for country risk over benchmark 10-year T-bill yields of 2.3% (being the average of the last 6 months). This results in cost of equity of 11.7%, while we assume after tax cost of debt at 5.1%, deriving a WACC of 10.4% assuming a capital structure (Equity/Debt) of 20%. Table 3: Discounted Cashflow Valuation 2017E 2018E 2019E Assumptions NOPLAT 1,588 1,859 2,135 Cost of equity 11.7% Add: Depreciation &Amortization After tax cost of debt 5.1% Change in w orking capital (126) (128) (131) WACC 10.4% Less: Capex (292) (439) (353) Zakat (tax) rate 2.5% Net Adjustments in WC, CAPEX and D&A Terminal Grow th rate 0.5% Free Cash Flow to Firm (FCFF) 1,910 2,086 2,451 Risk free rate 3.9% PV of Terminal Value 1,730 1,712 1,822 Market Return 10.2% DCF Valuation Market Risk Premium 6.25% Terminal Value 25,018 LT Debt/Equity 20.0% PV of Terminal Value 18,596 LT Equity Capital/Debt 80.0% Value of the firm 23,859 Potential Upside 3.1% Add (Less): Net Debt (984) 3 Yr Weekly Adj.Beta 1.3 Value of equity 22,876 Shares O/S (Mln) 563 Value Per Share (SAR) Stock price (SAR) Source: Riyad Capital Table 4: Sensitivity Analysis of WACC and Terminal Growth Rate Terminal Growth Rate % 0.2% 0.3% 0.4% 0.5% 0.6% 0.7% 0.8% 0.9% 1.0% 1.1% 1.2% 1.3% 1.4% 1.5% 1.6% 9.6% % % % % % % % Source: Riyad Capital Risks to valuation The continued volatility in oil prices poses a challenge to sustainable product prices as product prices have hit multi-year lows. Additionally, the feedstock spread advantage could become limited versus international peers if Aramco continues to increase the price of feedstock. Yansab exports mostly to Asian countries (nearly 43% of revenue coming from Asia) and any slowdown in Asia affects Yansab. May 16,
9 P/E Range(x) Yanbu National Petrochemical Co (Yansab) #2: Target P/E valuation at SAR As sanity check on valuation approaches, we valued Yansab using target P/E based method and derived a fair value of SAR We derived a target in the P/E range of 14.0x considering average range of the P/E multiples between 3 to 5 years. Additionally, our view augments that valuation ranges are closer currently; its large cap peers are at a P/E median of 15.2x, while overall sector valuations are at 13.2x due to outliers. Table 5: Price Sensitivity and Target P/E Valuation using Bear-Base-Bull Case EPS Estimates 2015A 2016E 2017E 2018E 2019E Bear Base Bull Bear Base Bull Bear Base Bull Bear Base Bull EPS (SAR) x # x # x # x # x # x # x # x # x # Valuation based on P/E 2016E 2017E 2018E 2018E Net profit estimates (SAR Mln) EPS (SAR) P/E based valuation (SAR) Valuation at 2 year historical average of 15.7x Based on a sector average 2016E consensus P/E of 13.4x Estimated valuation at PER of 14.0x Source: Riyad Capital Valuations expensive, thin yields Yansab trades above par and remains expensive to sector P/E amid lower yield. It trades at P/E of 17.0x, the highest among large caps in the sector and a thin TTM yield of 5.0%. Currently, the stock offers 24% premium to sector on a TTM basis. We believe with multi-product exposure and valuation range, Yansab offers lower risk reward among peers, while priced attractively are peers such as SAFCO and SABIC, which trades at 14.5x and 13.8x respectively. Table 6: KSA Petrochemicals Sector Valuation (TTM basis) Company Name Price (SAR) Mcap SAR Mln EV SAR Mln P/E P/B P/S EV/ Sales EV/ EBITDA Div. Yld YTD 52 Wk-Hi (SAR) 52 Wk- Lo (SAR) Saudi Basic Industries Corp , , x 1.5x 1.8x 1.9x 6.2x 7.1% 10% Saudi Arabian Fertilizer Co ,562 24, x 4.0x 8.1x 7.8x 12.2x 9.4% (22%) National Industrialization Co ,228 36,150 NA 1.0x 0.6x 2.3x 15.7x NA 16% National Petrochemical Co ,328 19, x 1.4x 1.2x 2.6x 7.2x NA 4% Saudi Industrial Investment Grou ,210 21, x 0.9x 0.9x 2.8x 7.7x NA (0%) Sahara Petrochemical Co ,068 5, x 0.9x 3.2x 2.8x 10.4x 4.3% 13% Yanbu National Petrochemical Co ,500 22, x 1.5x 3.4x 3.2x 7.8x 5.0% 23% Saudi International Petrochemica ,335 13, x 0.9x 1.5x 3.6x 9.9x 8.2% 4% Advanced Petrochemical Co ,069 8, x 3.4x 3.4x 2.9x 7.0x 6.1% 30% Saudi Kayan Petrochemical Co ,275 35,388 NA 0.8x 1.3x 4.1x 14.6x NA 1% Rabigh Refining & Petrochemical ,038 48,083 NA 1.3x 0.5x 2.0x 37.8x 4.0% 3% Alujain Corp ,000 2, x 1.0x 0.7x 1.8x 5.5x NA 0% Nama Chemicals Co ,640 NA 0.8x 2.0x 3.4x 165.3x NA (4%) Methanol Chemicals Co ,736 NA 0.6x 1.2x 2.4x 17.2x NA - 2% Sector Median* 366, , x 1.0x 1.4x 2.8x 10.1x 6.1% Source: Bloomberg, Market Cap and EV are total May 16,
10 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 Jul-14 Nov-14 Mar-15 Jul-15 Nov-15 Mar-16 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 May-11 Sep-11 May-12 Sep-12 May-13 Sep-13 Appendix Yanbu National Petrochemical Co (Yansab) Exhibit 15: 5 Year Price Multiples Trading History 3.4 P/B Ratio 4.3 P/S Ratio P/B 3 Yr Avg 12M Avg P/S 3 Yr Avg 12M Avg 24.0 P/E Ratio EV/EBITDA Ratio P/E 3 Yr Avg 12M Avg EV/EBITDA 3 Yr Avg 12-M Avg Dividend Yield EV/Sales Ratio Dvd Yld 12M Avg EV/Sales 3 Yr Avg 12M Avg 7 Volume Traded ( Mln Shares) 350 Value Traded (SAR Mln) Volume (Mln Shares) Turnover (SAR Mln) Source: Bloomberg May 16,
11 E EPS grow th Yanbu National Petrochemical Co (Yansab) Exhibit 16: KSA Petrochemicals Sector Valuation-Consensus EPS growth E Vs 2017E P/E 30.0% 25.0% Sahara 20.0% SABIC Saudi Kayan 15.0% Petrochem 10.0% SAFCO YANSAB 5.0% SIIG Sipchem 0.0% Adv anced E P/E Source: Bloomberg May 16,
12 Yanbu National Petrochemical Co (Yansab) Table 7: Summary Financials FY ended Dec E 2017 E 2018 E 2019 E Income Statement (SAR mln) Total Sales 9,659 9,299 9,354 9,511 6,911 6,332 6,775 7,693 8,382 Cost of Sales (5,866) (6,190) (6,129) (6,424) (5,154) (4,416) (4,907) (5,532) (5,916) Gross Profit 3,793 3,109 3,225 3,087 1,758 1,916 1,868 2,162 2,466 S,G&A Expenses (175) (234) (232) (244) (218) (230) (243) (235) (250) Operating Income 3,618 2,875 2,993 2,843 1,540 1,686 1,625 1,926 2,216 Other Income /expenses Financial Charges (413) (361) (260) (224) (182) (164) (134) (116) (93) Pre-Zakat Income 3,267 2,546 2,762 2,630 1,384 1,551 1,522 1,845 2,162 Zakat (92) (100) (118) (152) (176) (62) (68) (101) (119) Net Income 3,174 2,446 2,645 2,478 1,207 1,489 1,453 1,744 2,043 EBITDA 4,635 3,894 4,073 4,132 2,660 2,372 2,365 2,721 3,016 Shares Outstanding EPS DPS Balance Sheet (SAR mln) Assets Cash & equivalents ,106 2, ,171 1,677 2,276 2,873 Accounts Receivable 2,459 2,562 2,380 2,298 1,844 1,690 1,808 2,053 2,236 Inventories 1,170 1,112 1,119 1, Investments ,734 2,843 2,957 3,075 3,198 Others Total Current Assets 5,121 5,353 6,782 7,496 6,328 6,668 7,498 8,573 9,553 Property Plant & Equipment 17,588 16,498 15,623 14,638 14,357 13,742 13,126 12,454 11,637 intangable assets Other Non Current Assets Total non-current Assets 17,855 17,036 16,119 14,971 14,641 14,040 13,439 12,783 11,982 Total Assets 22,975 22,388 22,901 22,467 20,968 20,708 20,937 21,356 21,535 Liabilities & Equity Short Term Debt 1,181 1,279 1,298 1,462 1,464 1,133 1, Accounts Payable Accrual and provisions ,107 1,085 1,063 1,042 1,021 Others 1, Total Current Liabilities 3,555 2,471 2,174 2,655 2,772 2,390 2,387 2,174 1,952 Long Term Debt 8,778 6,821 5,523 4,060 2,596 1,778 1,528 1,528 1,278 Other Non Current Liab Total non-current Liab 8,905 6,956 5,683 4,260 2,844 2,038 1,801 1,815 1,579 Total Liabilities 12,460 9,427 7,857 6,915 5,616 4,428 4,189 3,989 3,531 Share Capital 5,625 5,625 5,625 5,625 5,625 5,625 5,625 5,625 5,625 Reserves ,008 1,256 1,376 1,525 1,671 1,845 2,049 Retained Earnings 4,391 6,593 8,410 8,672 8,351 9,129 9,453 9,897 10,329 Total Equity 10,515 12,961 15,043 15,552 15,352 16,279 16,748 17,367 18,003 Total Liab & Equity 22,975 22,388 22,901 22,467 20,968 20,708 20,937 21,356 21,535 Cash Flows (SAR mln) CFO 3,300 3,345 3,621 4,058 3,417 2,401 1,995 1,986 2,242 CFI (253) (342) (205) (207) 989 (247) (255) (262) (270) CFF (3,238) (3,073) (1,840) (3,260) (59) (1,662) (1,234) (1,125) (1,375) Source: Company reports, Riyad Capital May 16,
13 Yanbu National Petrochemical Co (Yansab) Table 8: Ratios E 2017 E 2018 E 2019 E Valuations P/E 7.1x 9.2x 8.5x 9.1x 18.6x 15.0x 15.4x 12.8x 11.0x P/B 2.1x 1.7x 1.5x 1.4x 1.5x 1.4x 1.3x 1.3x 1.2x P/S 2.3x 2.4x 2.4x 2.4x 3.2x 3.5x 3.3x 2.9x 2.7x P/CF 37.6x 42.5x 10.7x 8.4x 33.1x 19.2x 13.4x 9.9x 7.8x EV/Sales 2.4x 2.5x 2.4x 2.4x 3.3x 3.6x 3.4x 3.0x 2.7x EV/EBITDA 4.9x 5.9x 5.6x 5.5x 8.6x 9.6x 9.7x 8.4x 7.6x EV/EBIT 6.3x 8.0x 7.6x 8.0x 14.8x 13.6x 14.1x 11.9x 10.3x Dividend Yield 0.0% 0.0% 7.5% 7.5% 5.0% 3.8% 4.4% 5.0% 6.3% Earnings Yield 14.1% 10.9% 11.8% 11.0% 5.4% 6.6% 6.5% 7.8% 9.1% Growth (YoY) Total Sales 66% -4% 1% 2% -27% -8% 7% 14% 9% Gross Profit 75% -18% 4% -4% -43% 9% -3% 16% 14% EBITDA 61% -16% 5% 1% -36% -11% 0% 15% 11% Net Income 90% -23% 8% -6% -51% 23% -2% 20% 17% Margins Gross Margins 39% 33% 34% 32% 25% 35% 32% 32% 33% EBIT Margins 37% 31% 32% 30% 22% 27% 24% 25% 26% EBITDA Margins 48% 42% 44% 43% 38% 37% 35% 35% 36% Net Margins 33% 26% 28% 26% 17% 24% 21% 23% 24% Key Ratio's Cash Ratio Current Ratio Inventory Turnover Payables Turnover Receivables Turnover Interest Cover Debt to EBITDA Debt to Assets 49% 36% 30% 25% 19% 14% 13% 11% 9% ROA 14% 11% 12% 11% 6% 7% 7% 8% 9% ROE 30% 19% 18% 16% 8% 9% 9% 10% 11% ROIC 17% 14% 14% 13% 8% 9% 8% 10% 11% Cashflow/EBITDA 71% 86% 89% 98% 128% 101% 84% 73% 74% Capex/Sales 1% 1% 1% 2% 11% 2% 2% 2% 2% Capex/Depreciation 14% 13% 11% 13% 77% 18% 17% 16% 16% Dividend Payout 0% 0% 64% 68% 93% 57% 68% 65% 69% Debt to Equity 106% 62% 45% 36% 26% 18% 16% 14% 11% Per Share Ratio's EPS DPS BVPS Sales/Share FCF I/Share FCF II/Share (0.25) (0.22) (0.19) (0.28) (1.41) (0.22) (0.22) (0.23) (0.23) FCF III/Share (0.20) (0.39) (0.18) (0.09) 3.17 (0.22) (0.23) (0.24) (0.25) Source: Company reports, Riyad Capital May 16,
14 Yanbu National Petrochemical Co (Yansab) Page Intentionally Left Blank May 16,
15 Stock Rating Strong Buy Buy Hold Sell Not Rated Expected Total Return 25% Expected Total Return 15% Expected Total Return < 15% Overvalued Under Review/ Restricted For any feedback on our reports, please contact Disclaimer The information in this report was compiled in good faith from various public sources believed to be reliable. Whilst all reasonable care has been taken to ensure that the facts stated in this report are accurate and that the forecasts, opinions and expectations contained herein are fair and reasonable. Riyad Capital makes no representations or warranties whatsoever as to the accuracy of the data and information provided and, in particular, Riyad Capital does not represent that the information in this report is complete or free from any error. This report is not, and is not to be construed as, an offer to sell or solicitation of an offer to buy any financial securities. Accordingly, no reliance should be placed on the accuracy, fairness or completeness of the information contained in this report. Riyad Capital accepts no liability whatsoever for any loss arising from any use of this report or its contents, and neither Riyad Capital nor any of its respective directors, officers or employees, shall be in any way responsible for the contents hereof. Riyad Capital or its employees or any of its affiliates or clients may have a financial interest in securities or other assets referred to in this report. Opinions, forecasts or projections contained in this report represent Riyad Capital's current opinions or judgment as at the date of this report only and are therefore subject to change without notice. There can be no assurance that future results or events will be consistent with any such opinions, forecasts or projections which represent only one possible outcome. Further, such opinions, forecasts or projections are subject to certain risks, uncertainties and assumptions that have not been verified and future actual results or events could differ materially. The value of, or income from, any investments referred to in this report may fluctuate and/or be affected by changes. Past performance is not necessarily an indicative of future performance. Accordingly, investors may receive back less than originally invested amount. This report provides information of a general nature and does not address the circumstances, objectives, and risk tolerance of any particular investor. Therefore, it is not intended to provide personal investment advice and does not take into account the reader s financial situation or any specific investment objectives or particular needs which the reader may have. Before making an investment decision the reader should seek advice from an independent financial, legal, tax and/or other required advisers due to the investment in such kind of securities may not be suitable for all recipients. This research report might not be reproduced, nor distributed in whole or in part, and all information, opinions, forecasts and projections contained in it are protected by the copyright rules and regulations. Riyad Capital is a Saudi limited liability company, with commercial registration number ( ), licensed and organized by the Capital Market Authority under License No. ( ), and having its registered office at Al Takhassusi Street, Prestige Building, Riyadh, Kingdom of Saudi Arabia ( KSA ). Website:
National Petrochemical Company
Hold 12-month Target Price SAR 20 December 31, 2015 Expected Total Return Price as on Dec-30, 2015 17.05 Upside to Target Price 2.9% Expected Dividend Yield 17.3% Expected Total Return 20.2% Market Data
More informationSahara Petrochemical. Attractive Investment. Buy 12-Month Target Price SAR Update Report- Transfer of Coverage
Update Report- Transfer of Coverage Buy 12-Month Target Price SAR 12.00 March 25, 2016 Expected Total Return Price as on Mar-21, 2016 SAR 8.90 Upside to Target Price 34.2% Expected Dividend Yield 4.5%
More informationYamama Cement Company
Update Report- Transfer of Coverage Buy Year End Target Price SAR 62 120 110 100 90 80 70 May er 19, 27, 2014 2015 Expected Total Return Price as on May-26, 2015 49.07 Upside to Target Price 26.8% Expected
More informationSouthern Province Cement Company
Southern Province Cement Company Update Report- Transfer of Coverage Buy Year End Target Price SAR 115 120 110 100 June er 19, 03, 2014 2015 Expected Total Return Price as on Jun-02, 2015 100.14 90 80
More informationSaudi Arabian Petrochemicals 1Q2016 Preview
April 4, 2016 New Low for Oil in 1Q Oil markets witnessed a depressing start to 2016 with Brent prices hitting a 12-year low of under USD 28/bbl which shook Saudi equities to the core. TASI hit a decade
More informationSaudi Arabian Petrochemicals 4Q2014 Preview
January 4, 2015 Expanding Margins Declining petrochemical prices in tandem with oil has been the highlight of the quarter. However, petchem margins have improved in 4Q substantially worldwide as feed prices
More informationSaudi Arabian Petrochemicals 2015 Sector Update
Saudi Arabian Petrochemicals December 18, 2014 Look Beyond 2015 Our core premise for the petrochemical sector is that investors should look beyond 2015. Next year will be bad as the full impact of lower
More informationSAUDI INTERNATIONAL PETROCHEMICAL COMPANY (SIPCHEM) Update Report. Potential Earnings Recovery
September 26, 217 Rating Buy 12-Month Target Price SAR 18.5 Expected Total Return Price as on Sep-25, 217 SAR 15.67 Upside to Target Price 18.1% Expected Dividend Yield 3.2% Expected Total Return 21.3%
More informationSAUDI ARABIAN CEMENT. Revival in December 29, 2016
December 29, 2016 SAUDI ARABIAN CEMENT Revival in 2017 Cement sector in Saudi Arabia ends the year with a dismay, as overall construction slowdown has affected the sector largely. However, sector price
More informationYanbu Cement Company. Limited Growth due to Pricing Pressure. Buy 12-Month Target Price SAR 65. Transfer of Coverage
Buy 12-Month Target Price SAR 65 130 120 110 100 December 14, 2015 90 80 70 60 Expected Total Return Price as on Dec-13, 2015 SAR 43.40 Upside to Target Price 49.8% Expected Dividend Yield 10,% Expected
More informationStrategy Payback Time. Increasing asset yields to boost NIMs. Investments sustainable at current levels
Buy 12-Month Target Price SAR 38.00 November 26, 2015 Expected Total Return Price as on Nov-25, 2015 SAR 28.07 Upside to Target Price 35.3% Expected Dividend Yield 3.6% Expected Total Return 38.9% Market
More informationSamba Financial Group
Buy 12-Month Target Price SAR 31.00 November 10, 2015 Expected Total Return Price as on Nov-09, 2015 SAR 22.17 Upside to Target Price 39.8% Expected Dividend Yield 5.4% Expected Total Return 45.2% Market
More informationSaudi Building Materials 1Q2015 Preview
Santhosh Balakrishnan Santhosh.balakrishnan@riyadcapital.com +966-11-203-6809 Ahmed Al Fozan ahmed.al-fozan@riyadcapital.com +966-11-203-6814 April 1, 2015 Infrastructure Spending to Moderate; Neutral
More informationYansab Better than expected results
YANSAB AB: Saudi Arabia US$6.91bn 39.8% US$23.37mn Market cap Free float Avg. daily volume RSI10 Vol th Target price n/a n/a Consensus price 56.00 21.5% over current Current price 46.10 as at 9/2/2011
More informationThe Company for Cooperative Insurance Insurance TAWUNIYA AB 8010.SE
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 Recommendation Overweight Current Price (SAR) 82.60 Target Price (SAR) 101.13 Upside/Downside (%) 22.4% As of
More informationPetro Rabigh Shutdown marred Q2 results
PETROR AB: Saudi Arabia US$5.07bn 17.4% US$11.19mn Market cap Free float Avg. daily volume RSI10 Vol th Target price n/a n/a Consensus price 32.18 48.3% over current Current price 21.70 as at 17/8/2011
More informationBANK ALBILAD Reinstating Coverage. Growth Ahead
August 9, 217 Rating Neutral 12- Month Target Price SAR 19. Expected Total Return Price as on Aug-8, 217 SAR 18.7 Upside to Target Price 1.6% Expected Dividend Yield 3.2% Expected Total Return 4.8% Market
More informationAdvanced Petrochemicals Co Upgrade to OW. Raise TP to SAR61/share
Vol mn RSI10 Petrochemicals Industrial APPC AB: Saudi Arabia US$2.891bn 9% US$2.792mn Market cap Free float Avg. daily volume Target price 61.00 10.7% over current Current price 55.10 as at 5/7/2018 Neutral
More informationQuarter Ending Open High Low Close % Change Avg Daily Volume. Sep 30, ,087 9,412 6,921 7, % 178,411,525
Tadawul All Share Index (TASI) Quarter Ending Open High Low Close % Change Avg Daily Volume Sep 30, 2015 9,087 9,412 6,921 7,404-18.5% 178,411,525 Above mentioned numbers are for the quarter Analysis and
More informationSABIC Overall strong performance
SABIC AB: Saudi Arabia US$80.80bn 22.6% US$124.7mn Market cap Free float Avg. daily volume RSI10 Vol th Target price 126.0 24.75% over current Consensus price 125.6 24.4% over current Current price 101.0
More informationBupa Arabia for Cooperative Insurance Co. Insurance BUPA ARABIA 8210.SE
Jan-17 Jan-17 Feb-17 Mar-17 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Bupa Arabia for Cooperative Insurance Co. Recommendation Overweight Current Price (SAR) 91.95 Target Price (SAR)
More informationFigure 1 Q results summary. Net profit 5,235 3, % 50% 5,879. Source: Company data, Al Rajhi Capital
Vol mn RSI10 Saudi Basic Industries Corp Petrochemicals Industrial SABIC AB: Saudi Arabia US$94.95bn 21% US$153.7mn Market cap Free float Avg. daily volume Target price 114.00-0.4% downside Current price
More informationSaudi Arabia BUY. Result Update. Saudi International Petrochemical Company (SIPCHEM) CMP: SR18.2 (as on May 03, 2009) Highlights
Result Update Saudi Arabia (SIPCHEM) Tickers: SIPCHEM AB (Bloomberg) 2310.SE (Reuters) Listing: Saudi Stock Exchange (Tadawul) CMP: SR18.2 (as on May 03, 2009) May, 2009 BUY Key Data CMP# (SR) 18.2 EPS*
More informationSipchem Petrochemicals Industrial SIPCHEM AB: Saudi Arabia 07 August 2014
RSI10 Sipchem SIPCHEM AB: Saudi Arabia Rating Target price Current price NEUTRAL SAR40.98 (7.6% upside) SAR38.10 Sector rating Company risk rating Key themes & implications Outperform Low Sipchem recently
More informationYanbu National Petrochemical Co (YANSAB)
Higher than expected rebound of the products prices to support our positive outlook for H2-2015. Yanbu petrochemical log lower-than-expected Q1 profits: Yanbu National Petrochemical Company posted net
More informationSAUDI TELECOM SECTOR 2Q2016 Preview
June 30, 2016 SAUDI TELECOM SECTOR Hazy Future There are 54 million registered mobile subscribers making up KSA s telecom market as of 2015-end, having grown at a CAGR of 15% in the last 10 years. Current
More informationNational Industrialization Co. Diversified Operations Industrial NIC AB: Saudi Arabia 25 May 2014
RSI10 National Industrialization Co. NIC AB: Saudi Arabia 25 May 2014 Rating Target price Current price OVERWEIGHT SAR37.30 (18.7% upside) SAR31.40 Key themes & implications Sluggish petrochemical prices
More informationNATIONAL INDUSTRIALIZATION CO. (TASNEE)
ENTITY OF AUDI SARADAR GROUP CURRENT PRICE SAR 24.8 FAIR VALUE SAR 33.2 RATING BUY HIGHLIGHTS Stock Data Ticker NIC AB Bloomberg Median TP (SAR) 41.3 Market Cap (SAR mn) 16,589 Market Cap (USD mn) 4,424
More informationBuy Dec 2018 TP (IDR) 4,770 Consensus Price (IDR) 4,002 TP to Consensus Price +19.2% vs. Last Price +61.1%
Pembangunan Perumahan Tbk (PTPP) Optimism Beyond Expectation Consistent and Stellar Growth in New Contracts Compared to other State-Owned Enterprises (SOEs) construction, PTPP s new contract growth figures
More informationBuy Dec 2018 TP (IDR) 42,350 Consensus Price (IDR) 36,475 TP to Consensus Price % vs. Last Price %
United Tractors Tbk (UNTR) Is Persistently Capable of Thriving Fantastic Growth in Heavy Machinery Segment The heavy machinery segment posted sales of IDR7.3 trillion (+106.6% y-y) in 4Q17. The surge in
More informationZain KSA bogged down by high debt
Vol th RSI10 Zain KSA ZAINKSA AB: Saudi Arabia US$2.464bn 48.3% US$16.50mn Market cap Free float Avg. daily volume Target price 7.30 12.31% over current Consensus price 7.62 17.2% over current Current
More informationAdvanced Petrochemical Co.
Advanced Petrochemical Co. Initiation of Coverage Recommendation Overweight Fair Value (SAR) 57.25 Price as of May 10, 2016 42.74 Expected Return 01.1% Company Data Tadawul Symbol 2330.SE 52 Week High
More informationRajesh Exports (RJEX_IN) Earnings Update Report Consumer Discretionary: Gold Jewelry Manufacturer
Monday, February 4, 2019 www.evaluateresearch.com Target Price Rs. 900.00 Current Price Rs. 598.00 Upside Potential 50% Market Cap. Shares Outstanding Rs. 176,802 mn US$ 2.47 bn 295.3 mn Free Float (FF
More informationSACC Stronger growth expected
9-Jul 9-Aug 9-Sep 9-Oct 9-Nov 9-Dec 9-Jan 9-Feb 9-Mar ` Saudi Airlines Catering Company SACC Stronger growth expected We re-iterate our BUY rating and raise our target price to SAR 101.4 per share on Saudi
More informationBuy Dec 2017 TP (IDR) 57,600 Consensus Price (IDR) 45,545 TP to Consensus Price +26.5% vs. Last Price +20.7%
Unilever Indonesia, Tbk (UNVR) Will Ads Cost Dip? Better Sales Growth UNVR booked higher sales growth since the end of 2015. The sales growth increased from 5.7% in 2015 into 9.8% in 2016, and is estimated
More informationSaudi Economic Chartbook
Saudi Economic Chartbook Hans-Peter Huber, PhD Chief Investment Officer Riyad Capital 6775 Takhassusi St. Olaya Riyadh 12331-3712 rccioof ice@riyadcapital.com *This report is Issued by Riyad Capital Saudi
More informationBuy Dec 2018 TP (IDR) 4,600 Consensus Price (IDR) 4,591 TP to Consensus Price +0.2% vs. Last Price +29.2%
Telekomunikasi Indonesia Tbk (TLKM) Counts on Way More Healthy Competition Constrained Margin TLKM posted 4Q17 s robust growth of 23.2% y-y into IDR12.89 trillion in data revenue amid the decline in 4Q17
More informationSaudi Arabian Mining Co (Maaden AB Equity) Continuing steady performance
Vol mn RSI10 Saudi Arabian Mining Co- Mining Industrial MAADEN AB: Saudi Arabia 29 May 2018 US$17.47bn 35% US$6.79mn Market cap Free float Avg. daily volume Target price 47.60-15.5% over current Current
More informationSaudi Economic Chartbook
Saudi Economic Chartbook Hans-Peter Huber, PhD Chief Investment Officer Riyad Capital 6775 Takhassusi St. Olaya Riyadh 12331-3712 rcciooffice@riyadcapital.com Subdued Economic Activity but Fiscal Consolidation
More informationKSA Cement Sector Handbook 2018 Outlook: On a Modest Recovery Path
KSA Cement Sector Handbook 2018 Outlook: On a Modest Recovery Path Santhosh Balakrishnan Senior Research Analyst +966 11 203 6809 santhosh.balakrishnan@riyadcapital.com Alanoud Al-Moammar Asst. Research
More informationTOFAS. Company Update. Still offers potential value BUY. Rating. 19 February 2019
Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Company Update TOFAS Still offers potential value Tofas has been a laggard in the last one-year period, due to weaker
More informationSaudi Company for Hardware (SACO) CMP: SAR 72, Target Price: SAR 62
Saudi Company for Hardware (SACO) CMP: SAR 72, Target Price: SAR 62 Raneem Seroor +973-17515000 (extn - 5096) rseroor@sicobank.com GCC Equities Consumer Goods Company Update 20 December 2018 Time to book
More information2014 E 2015 E 2016 E 2017 E
Equity Research 4 December 2014 Interpump Group Hydraulics M&A may power growth Rating BUY Target price EUR13 Interpump is up 25% since the beginning of the year, bolstered by strong interim results and
More informationHold Dec 2018 TP (IDR) 49,450 Consensus Price (IDR) 52,798 TP to Consensus Price -6.3% vs. Last Price -8.3%
Unilever Indonesia Tbk (UNVR) Dilemma: Inclining Debt vs Declining Dividend 2017 Performance Review UNVR posted the increment of 2.9% in sales from IDR40 trillion in 2016 into IDR41.2 trillion in 2017.
More informationIDEAS IN INVESTMENT. Saudi Industrial Investment Group (SIIG) FINANCIAL SNAPSHOT. Saudi Industrial Investment Group (SIIG) NOVEMBER-DECEMBER 2007
IN Date 21-Nov-07 Industry Petrochemicals Current Market Price SR50 Sector Industrial Listing Tadawul, KSA No. of Issued Shares ( 000) 225,000 Code 2250 Price - Earnings (TTM) 22.9 Price Book value 3.7
More informationUnilever Nigeria Plc. Cost control remains a challenge. Nigeria Equities Consumer Goods July 24, 2015
Unilever Nigeria Plc Nigeria Equities Consumer Goods July 24, 2015 Cost control remains a challenge 1H2015 revenue declines by 1.9% y/y For the six months period to June 2015, Unilever Nigeria recorded
More informationSaudi Airlines Catering Co. (Catering) Maintain Buy after Meeting with Management. December 2, 2015
December 2, 2015 Maintain Buy after Meeting with Management Rating Summary Recommendation Buy 12-Month Target price (SAR) 160 Management meeting provides us with comfort on Catering s equity story Last
More informationMa aden Equity infusion will strengthen balance sheet
RSI10 Ma aden MAADEN AB: Saudi Arabia Rating Target price Current price OVERWEIGHT SAR42.0 (19.4% upside) SAR35.17 Research Department ARC Research Team Tel 966 11 211 9332, gopij@alrajhi-capital.com Key
More informationYamama Cement Company
BLOMINVEST. SAUDI ARABIA Update on H1 2013 Share Price (SAR): 54.50 Sector: Basic Materials and Industrial Products Target Price (SAR): 57.74 Country: Yamama Cement Company Upside: 5.9% Date: August 27,
More informationZain KSA restructuring ensures fresh start
Vol mn RSI10 Zain KSA ZAINKSA AB: Saudi Arabia US$5.41bn 48.3% US$142.1mn Market cap Free float Avg. daily volume Target price 15.90 9.68% over current Consensus price 16.10 11.0% over current Current
More informationHOLD. Coal India Ltd Coal RETAIL EQUITY RESEARCH. Uncertainty remains. GEOJIT BNP PARIBAS Research
COMPANY UPDATE Dec-15 Jan-16 Feb-16 Mar-16 GEOJIT BNP PARIBAS Research Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 RETAIL EQUITY RESEARCH Coal India Ltd Coal BSE CODE:533278 NSE CODE:
More informationSaudi Basic Industries Corp. (SABIC)
Saudi Basic Industries Corp. (SABIC) Q1 2018 Recommendation Neutral Fair Value (SAR) 112.00 Price as of May 14, 2018 11..10 Expected Return -4.03% Company Data Tadawul Symbol 2010.SE 52 Week High (SAR)
More informationSaudi Basic Industries Corp After an upbeat Q3, expect good performance in Q4; Raise TP to SAR103/sh.
Vol mn RSI10 Petrochemicals Industrial SABIC AB: Saudi Arabia US$78.87bn 21% US$83.39mn Market cap Free float Avg. daily volume Target price 103.00 +2.6% over current Current price 100.40 as at 11/6/2017
More informationBuy Dec 2017 TP (IDR) 3,250 Consensus Price (IDR) 3,469 TP to Consensus Price -6.3% vs. Last Price +18.2%
Surya Citra Media, Tbk (SCMA) Is Optimistic about Performance Improvement Less Maximum Growth SCMA closed 2016 by booking the revenue of IDR4.5 trillion (+6.7% y-y), while in Q4 2016, SCMA s revenue was
More informationSwaraj Engines. Institutional Equities. 2QFY18 Result Update ACCUMULATE
2QFY18 Result Update Institutional Equities Swaraj Engines 13 November 2017 Reuters: SWAR.BO; Bloomberg: SWE IN Strong Realisation Drives Earnings Growth Swaraj Engines (SEL) 2QFY18 earnings were 5% above
More informationFigure 1 SAFCO Q1 results Q Q Q (SAR mn) Operating profit % 375.6% 347. Operating margin 47% 8% 30% 40%
Vol mn RSI10 SAFCO Petrochemicals Industrial SAFCO AB: Saudi Arabia US$7.22bn 40% US$5.60mn Market cap Free float Avg. daily volume Target price 62.00-2.6% over current Current price 63.70 as at 8/5/2018
More informationAlmarai Steady performance
RSI10 ALMARAI AB: Saudi Arabia Rating Target price Current price NEUTRAL SAR55.05 (-4.59% upside) SAR57.66 Key themes & implications Almarai reported a positive top-line in Q1 2016, showing resilience
More informationSaudi Ceramic Expansion plan key growth driver
RSI10 Construction and Materials Industrial SCERCO AB: Saudi Arabia Rating NEUTRAL Target price SAR116. 0 (4.5% upside) Current SAR111.3 price Key themes & implications Company is one of the leading ceramic
More informationIndian Oil Corporation
4QFY18 Result Update Institutional Equities Indian Oil Corporation 24 May 2018 Reuters: IOC.BO; Bloomberg: IOCL IN Subdued Earnings Because Of Lower GRM and Higher Expenses Indian Oil Corporation (IOCL)
More informationSaudi Arabia Cement Sector
Arabia Sector Demand strong in Makkah and Madinah Provinces EQUITY RESEARCH April 9 The 3.38mt of cement/clinker sales achieved in KSA, for Mar-9, is the highest ever monthly sales reported in the country.
More informationKSA Cement Sector. Domestic clinker sales aiding numbers. Cement Monthly. Oct-08. Aug-08. Sep-08. Dec-08. Jan-09. Nov-08. Feb-09
JUNE 21 KSA Sector Domestic clinker sales aiding numbers Sales of cement in KSA remained weak, up only 11.8% YoY, the second lowest growth figure in 16 months. However, due to increased sales of clinker
More informationZain KSA still risky to invest
Vol mn RSI10 Zain KSA ZAINKSA AB: Saudi Arabia US$2.76bn 48.3% US$27.07mn Market cap Free float Avg. daily volume Target price 6.00-18.9% over current Consensus price 5.81-21.5% over current Current price
More informationBUY Target Price, Rp 4,350 Upside 11,9%
Friday, 9 May 214 BUY Target Price, Rp 4,350 Upside 11,9% SMSM IJ/SMSM.JK Last Price, Rp 3,885 No. of shares (bn) 1,439 Market Cap, Rp bn 5,591 (US$ mn) 484 3M T/O, US$mn 0.2 Last Recommendation 09Jan14
More informationRajesh Exports Bloomberg: RJEX_IN Consumer Discretionary: Gold Jewellery Manufacturer
Monday, February 15, 2016 www.evaluateresearch.com Target Price Rs. 915.00 Current Price Rs. 720.00 Upside Potential 25% Market Cap. Shares Outstanding Rs. 214,048mn $ 3.15bn 295mn Free Float (FF %) 77mn
More informationHold Dec 2018 TP (IDR) 1,850 Consensus Price (IDR) 2,193 TP to Consensus Price -15.6% vs. Last Price +4.5%
Bumi Serpong Damai Tbk (BSDE) Faces Challenge of Stagnant Middle- High Class Income Accomplishment in Marketing Sales Underlined by One-Off Factor In FY 2017, BSDE succeeded to post the sales of IDR10.4
More informationPhillips Carbon Black Ltd
4 Recommendation BUY Snail Pace Recovery CMP (06/02/2013) Rs. 85 Target Price Rs. 110 Sector Stock Details Carbon Black BSE Code 506590 NSE Code Bloomberg Code PHILIPCARB PHCB IN Market Cap (Rs crs) 293
More informationMobily high growth phase continues
Vol mn RSI10 Etihad Etisalat Company EEC AB: Saudi Arabia US$11.15bn 55.3% US$10.10mn Market cap Free float Avg. daily volume Target price 70.03 17.2% over current Consensus price 71.21 19.2% over current
More informationSaudi Ground Services 3Q preview and Rating upgrade
SICO Research Company Update Jan-16 Feb-16 Mar-16 Mar-16 Apr-16 Apr-16 May-16 May-16 Jun-16 Jun-16 Jul-16 Jul-16 Aug-16 Aug-16 GCC Equities Transportation Price Data (SAR) Current Price 42.65 Target Price
More informationSaudi Arabian Cement 1Q2015 Preview
March 25, 2015 Momentum Maybe Faltering After depicting signs of improvement at the tail end of 2014, sales have started to soften in 2015. Overall, demand was weak throughout 2014. +2% Y/Y rise in local
More informationSaudi Petrochemicals monthly Expect spreads to improve positive for Saudi Petchems
Saudi Arabia 18 July 2017 January 18, 2010 Monthly update In our monthly note, we update price movements of major petrochemical products, manufacturing activity in key demand markets, recent announcements
More informationGMM Pfaudler Limited BUY. Performance Update CMP. `945 Target Price ` QFY2019 Result Update Industrial Machinery. Investment Period 12 Months
2QFY2019 Result Update Industrial Machinery October 26, 2018 GMM Pfaudler Limited Performance Update Standalone (` cr) Q2FY19 Q2FY18 % yoy Q1FY19 % qoq Net sales 99.2 93.2 29.8% 76.4 6.4% EBITDA 16.0 15.3
More informationQassim Cement Company. Results Update 4 th Quarter 2011 MARCH Research Division Company Reports
Qassim Cement Company Results Update 4 th Quarter 2011 Research Division Company Reports Please read Disclaimer on the back All rights reserved, AlJAZIRA CAPITAL RESEARCH DIVISION Head of Research Abdullah
More informationBIMBO Food. Quarterly Report October 27, BIMBO Market Underperformer 2016 Price Target P$41.9
Quarterly Report BIMBO Market Underperformer 2016 Price Target P$41.9 Price 51.51 12M Price Range 45.02 / 59.86 Shares Outstanding (Mill) 4,703.2 Market Cap (Mill) 242,262 Float 24.0% Net Debt (Mill) 72,562
More informationSaudi Arabia HOLD. Saudi Basic Industries Corporation SABIC. Investment Update. Investment Summary. Fair Value: SR83.1
Investment Update Saudi Arabia Saudi Basic Industries Corporation SABIC Tickers: 2010.SE (Reuters) SABIC AB (Bloomberg) Listing: Saudi Stock Exchange (Tadawul) Fair Value: SR83.1 CMP: SR80.5 (as on Nov.
More informationSaudi Petrochemicals sector Spreads mixed in May; Trend likely to continue
Saudi Arabia 08 June 2017 January 18, 2010 Monthly update In our monthly note, we update price movements of major petrochemical products, manufacturing activity in key demand markets, recent announcements
More informationS-Oil (010950) Healthier revenue structure already reflected in valuations
S-Oil (010950) Hold (Initiate) Stock price (Sep 15, KRW) 46,000 Market cap (USD mn) 4,989 Shares outstanding (mn) 113 52W High/Low (KRW) 81,200/43,500 6M avg. daily turnover (USD mn) 15.4 Free float (%)
More informationJamna Auto Industries
2QFY19 Result Update Institutional Equities Jamna Auto Industries Reuters: JMNA.NS; Bloomberg: JMNA IN Performance Below Expectations; Retain Buy Due To Strong Outlook Jamna Auto s 2QFY19 earnings were
More informationTupras Keep Your Optimism
TURKEY OIL AND GAS AUGUST, 217 Tupras Common TUPRS TI Recommendation BUY Last price TRY11 Target price (from TRY19) TRY13 Upside 1% Free float 9% Market cap $,7 mln ADT, 1 days $25.2 mln Prices as of August,
More informationUNCERTAINTY SURROUNDS THE SECTOR
KSA TELECOM SECTOR UNCERTAINTY SURROUNDS THE SECTOR We remain Overweight on STC and Neutral on Zain, while downgrading Mobily to Neutral. We are cautious on the sector due to 1) uncertainty on Mobily s
More informationRallis India NEUTRAL. Performance Highlights CMP. `237 Target Price - 1QFY2018 Result Update Agrichemical. Investment Period - 3-year price chart
Jan-12 Jul-12 Jan-13 Jul-13 Jan-14 Jul-14 Jan-15 Jul-15 Jan-16 Jul-16 Jan-17 1QFY2018 Result Update Agrichemical July 26, 2017 Rallis India Performance Highlights Y/E March (` cr) 1QFY2018 4QFY2017 % chg
More informationChina Renewable Energy Investment Ltd (987_HK)
Wednesday, March 21, 2018 www.evaluateresearch.com Target Price HK$ 0.50 Current Price HK$ 0.23 Upside Potential 117% Market Cap. Shares Outstanding HK$ 525 mn $ 66.90 mn 2,364.7 mn Free Float (FF %) 631.9
More informationResults Review. 3QFY13: Downsizing its workforce. Technology Bloomberg Ticker: UNI MK Bursa Code: November 2013
Results Review (Member of Alliance Bank group) PP7766/03/2013 (032116) 8 November 2013 Analyst Toh Woo Kim wookim@alliancefg.com +603 2604 3917 12-month upside potential Previous target price 0.89 Revised
More informationSaudi Banks Sector Banks Finance Saudi Arabia 19 November 2017 January 18, 2010
Saudi Arabia January 18, 2010 Implications earnings growth was subdued by higher provisioning charges. Liquidity tightened modestly along with rise in SAIBOR. The financial health of the smallest 60 companies
More informationLG Innotek (011070) Company Note. Concerns unjustified, 3Q14 results to beat consensus. BUY (Maintain)
Company Note August 29, 214 LG Innotek (117) 12M rating BUY (Maintain) 12M TP W17, from W17, Up/downside +29% Stock Data KOSPI (Aug 28, pt) 2,76 Stock price (Aug 28, KRW) 132, Market cap (USD mn) 3,22
More informationDividend strategy Cement & Petrochemicals still lead
All Sectors - All Industries TASI Closing 9,467.0 YTD performance (%) 13.6 YTD avg. daily Turnover (SAR bn) 9.1 Key themes We are positive about TASI s dividend yield over the near-term. We expect sectors
More informationJul-1 5 Aug -15 Sep -15 Oct-1 5 Nov-15 Dec-15 Jan-16 Feb-16 Ma r-16 Apr-1 6 Ma y-16 Jun-16 Jarir Marketing Company Rating/PT Change Equities Consumer Discretionary Saudi Arabia Cutting estimates on lower-than-expected
More informationPetkim End of the Ethylene Run
TURKEY OIL AND GAS DECEMBER 12, 216 Common PETKM TI Recommendation HOLD Last price TRY3.58 Target price (from TRY3.6) TRY3.9 Upside 9% Free float 44% Market cap $1,56 mln ADT, 1 days $15.2 mln Prices as
More informationKey estimate revision. Financial summary. Year
: price: EPS: How does our one year outlook change? We retain our positive outlook on WIL and believe that revival in MHCV industry, increasing content per vehicle and opportunity in exports would drive
More informationQ Operational and Financial Results. 15 May 2018
Q1 2018 Operational and Financial Results 15 May 2018 DISCLAIMER The information contained herein pertaining to SIBUR (the "Company") has been provided by the Company solely for use at this presentation.
More informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More informationSAFCO Q3: Margin beat as Urea price increases
Vol mn RSI10 Petrochemicals Industrial AB: Saudi Arabia US$9.01bn 40% US$8.28mn Market cap Free float Avg. daily volume Target price 85.00 +4.8% over current Current price 81.10 as at 30/10/2018 Underweight
More informationDRAGON CROWN GROUP HOLDINGS (935.HK) 1H 2013 Review: Bucked the Trend. Company Profile. 1-Yr Price Performance vs. HSI. Basic Share Information
20 August 2013 LOGISTIC SERVICES DRAGON CROWN GROUP HOLDINGS (935.HK) BUY TARGET Maintain HK$1.30 Previous Target HK$1.30 Consensus Target N/A Current (19/8/2013) HK$0.98 Upside 33% Market Cap. HK$1,087.5M
More informationBloomberg Code: ATA IN
Auto OEM: 3-Wheelers Atul Feb Auto 03, 2015 Ltd India Research Stock Broking Bloomberg Code: ATA IN Stable quarter led by surge in exports volumes (TP revised ) : Operating revenue, EBITDA and PAT grew
More informationDaewoong Pharmaceutical (069620)
Earnings Review July 31, 2014 12M rating BUY (Maintain) 12M TP W85,000 from W85,000 Up/downside +44% Stock Data KOSPI (Jul 30, pt) 2,083 Stock price (Jul 30, KRW) 58,900 Market cap (USD mn) 666 Shares
More informationCEMEX Cement. Quarterly Report February 9, CEMEX remains on track to regain its investment grade.
Quarterly Report CEMEX Market Outperformer 2017 Price Target US$11.0 Price 8.9 12M Price Range 4.1/9.5 Shares Outstanding (Mill)* 1,545 Market Cap USD (Mill) 13,797 Float 78.6% Net Debt USD (Mill)** 12,516
More informationGAIL India NEUTRAL. Performance Highlights CMP. `363 Target Price - 2QFY2013 Result Update Oil & Gas. Investment Period -
2QFY2013 Result Update Oil & Gas October 26, 2012 GAIL India Performance Highlights Quarterly highlights (Standalone) Y/E March (` cr) 2QFY2013 2QFY2012 % chg (yoy) 1QFY2013 % chg (qoq) Net sales 11,361
More informationRallis India NEUTRAL. Performance Highlights CMP. `215 Target Price - 3QFY2017 Result Update Agrichemical. Investment Period - 3-year price chart
3QFY2017 Result Update Agrichemical January 25, 2017 Rallis India Performance Highlights Y/E March (` cr) 3QFY2017 2QFY2017 % chg (qoq) 3QFY2016 % chg (yoy) Net sales 326 540 (39.7) 306 6.5 Other income
More informationSIEMENS INDIA LIMITED RESEARCH
RESULTS REVIEW Siemens India Limited Hold Share Data Market Cap Rs. 196.1 bn Price Rs. 581.6 BSE Sensex 14,961.07 Reuters Bloomberg Avg. Volume (52 Week) SIEM.BO SIEM IN 0.2 mn 52-Week High/Low Rs. 1,142.5
More informationConsolidated Sales (Cr) Growth EBITDA (Cr) Margin PAT Margin EPS (Rs) P/E RoE
Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18 2904 Recommendation CMP Target Price BUY Rs. 312 Rs. 443 Better times ahead! reported a good set of numbers in
More informationSaudi Economic Chartbook
Saudi Economic Chartbook Third Quarter 218 Hans-Peter Huber, PhD Chief Investment Officer Riyad Capital 6775 Takhassusi St. Olaya Riyadh 12331-3712 rcciooffice@riyadcapital.com Third Quarter 218 Oil and
More information