Yanbu National Petrochemical (Yansab)شركة ينبع الوطنية للبتروكيماويات
- Price
- 32.56 SAR
- Fair value
- 15.40 SAR
- Discount to fair value
- −111%
- Mkt cap
- 18.32B
- P/E
- 231.6×
- P/B
- 1.70×
- EV
- 18.24B
- Div yield
- 6.15%
- ROE
- 0.7%
- Net margin
- 1.4%
Current price32.56SAR
Fair value (est., median)15.4SAR
UndervaluedFair valueOvervalued
+111.5% above fair valueWould need to fall ~52.7% to reach fair value.
Median ofDCF 22.04DDM 27.61Graham 8.75Earnings Power 1.69
Health Check
35.5
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Healthy balance sheet.
Risks
- Trades 111.5% 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 details
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 | 7.02B | 4.53B | 6.16B | 5.60B | — |
| Net Income | 414.14M | -485.14M | 420.33M | 79.10M | 76.90M |
| Net Margin | 5.9% | -10.7% | 6.8% | 1.4% | — |
| Operating Cash Flow | 1.87B | 971.62M | 1.59B | 1.22B | — |
| OCF Margin | 26.7% | 21.4% | 25.9% | 21.8% | — |
| Capital Expenditure | 442.62M | 918.40M | 267.74M | 379.03M | — |
| Free Cash Flow | 1.43B | 53.22M | 1.33B | 839.76M | — |
| FCF Margin | 20.4% | 1.2% | 21.5% | 15.0% | — |
| FCF Conversion | 345.3% | 11.0% | 315.3% | 1,061.7% | — |
| EPS (Diluted) | 0.74/sh | -0.86/sh | 0.75/sh | 0.14/sh | 0.14/sh |
| Dividend / Share | 2.99/sh | 2.25/sh | 1.75/sh | 2.00/sh | — |
Dividend return (if you buy today)if you buy today
Dividend yield6.15%
Dividend / share2.00
If you invest
Shares (≈)307
Est. annual income614.68
At this rate, dividends alone return your capital in ~16.3 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 | 1.00 | — | — | — | 1.00 | 3.2% |
| 2025 | 1.00 | — | 1.00 | — | 2.00 | 6.1% |
| 2024 | 0.75 | — | 1.00 | — | 1.75 | 4.5% |
| 2023 | 1.25 | — | 1.00 | — | 2.25 | 5.3% |
| 2022 | 1.50 | 1.50 | — | — | 2.99 | 5.5% |
Corporate actions
DCash Dividend
1.00 /sh2026-02-18
DCash Dividend
1.00 /sh2025-08-25
DCash Dividend
1.00 /sh2025-02-26
DCash Dividend
1.00 /sh2024-08-01
DCash Dividend
0.75 /sh2024-02-26
DCash Dividend
1.00 /sh2023-07-19
DCash Dividend
1.25 /sh2023-03-08
DCash Dividend
1.50 /sh2022-06-16
DCash Dividend
1.50 /sh2022-03-24
DCash Dividend
1.50 /sh2021-07-04
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، 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
22.04
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
27.61
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
8.75
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
1.69
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)15.40
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.47%
- 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.
Analyst Price Targets
1 houseHistorical — last published analyst views, not a current target.
Hajras fair value: 15.40
Aljazira Capital
as of 2023-07-23 · Yanbu National Petrochemical Co. (YANSAB) - Results Flash Note Q2-23
Hold
45.20
—
Wealth simulator
What if you'd invested in Yanbu National Petrochemical (Yansab) regularly?
Starting year
- Invested
- 1K/yr · 17K total(2010 → today · 17 yrs)
- your value today is
- 19.7K SAR
- Total return
- +16.1%(+45.7% Dividends · -29.6% Capital gain)
- Annualised (IRR)
- +2.4%
Invested17KSAR
Dividends7.8KSAR
Capital gain-5KSAR
InvestedCapital gainDividendstap a bar for figures
Major shareholders
As of 2026-06-16Disclosed holders at or above the 5% reporting threshold.
الشركه السعوديه للصناعات الأساسيه سابك
51.00%
Total disclosed51.00%
The Saudi Exchange publishes only holders at or above 5%; smaller stakes are not disclosed.
Community Notes0
No notes yet. Be the first to share a thesis.