Luberef (Saudi Aramco Base Oil)لوبريف
- Price
- 119.70 SAR
- Fair value
- 68.31 SAR
- Discount to fair value
- −75%
- Mkt cap
- 20.20B
- P/E
- 23.6×
- P/B
- 4.41×
- EV
- 20.16B
- Div yield
- 3.40%
- ROE
- 18.7%
- Net margin
- 10.6%
Current price119.7SAR
Fair value (est., median)68.31SAR
UndervaluedFair valueOvervalued
+75.2% above fair valueWould need to fall ~42.9% to reach fair value.
Median ofDCF 129.32DDM 57.73Graham 66.2Residual Income 84.77Earnings Power 68.31
Health Check
44
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (18.7%).
- Healthy balance sheet.
Risks
- Trades 75.2% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for detailsDemo series
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 4 years · FY2022–FY2025
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | TTM'26 |
|---|---|---|---|---|---|
| Revenue | 10.61B | 9.49B | 10.04B | 8.10B | — |
| Net Income | 1.98B | 1.51B | 972.03M | 855.32M | 891.78M |
| Net Margin | 18.6% | 15.9% | 9.7% | 10.6% | — |
| Operating Cash Flow | 2.02B | 2.32B | 1.81B | 1.52B | — |
| OCF Margin | 19.0% | 24.5% | 18.0% | 18.7% | — |
| Capital Expenditure | 47.94M | 213.34M | 202.82M | 444.43M | — |
| Free Cash Flow | 1.97B | 2.11B | 1.61B | 1.07B | — |
| FCF Margin | 18.6% | 22.2% | 16.0% | 13.2% | — |
| FCF Conversion | 99.5% | 139.7% | 165.2% | 125.5% | — |
| EPS (Diluted) | 11.72/sh | 8.95/sh | 5.76/sh | 5.07/sh | 5.28/sh |
| Dividend / Share | 6.67/sh | 9.97/sh | 8.57/sh | 4.07/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield3.40%
Dividend / share4.07
If you invest
Shares (≈)83
Est. annual income337.65
At this rate, dividends alone return your capital in ~29.4 years.
Dividend history
Dividend / share & historical yield (SAR).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · SAR
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | — | — |
| 2025 | — | — | — | — | 4.07 | — |
| 2024 | — | — | — | — | 8.57 | — |
| 2023 | — | — | — | — | 9.97 | — |
| 2022 | — | — | — | — | 6.67 | — |
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
129.32
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
57.73
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
66.20
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
84.77
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
68.31
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)68.31
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.26%
- CAPM cost of equity
- 10.50%
- Risk-free rate
- 4.50%
- Equity risk premium
- 6.00%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 5
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Luberef (Saudi Aramco Base Oil) regularly?
Starting year
- Invested
- 1K/yr · 1K total(2026 → today · 1 yrs)
- your value today is
- 1K SAR
- Total return
- +3.4%(+3.4% Dividends · +0.0% Capital gain)
- Annualised (IRR)
- +7.8%
Invested1KSAR
Dividends34SAR
Capital gain0SAR
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.