Financials Boubyan Petrochemical Company K.S.C.P.

Equities

BPCC

KW0EQ0500979

Commodity Chemicals

End-of-day quote Kuwait S.E. Other stock markets 06:00:00 2024-05-19 pm EDT			5-day change	1st Jan Change
0.667 ^KWD	-0.30%		-0.30%	+14.02%

May. 14	Boubyan Petrochemical Company K.S.C.P. Reports Earnings Results for the Full Year Ended April 30, 2024	CI
Mar. 11	Boubyan Petrochemical Company K.S.C.P. Reports Earnings Results for the Third Quarter and Nine Months Ended January 31, 2024	CI

Valuation

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	254.3	466.5	529.8	433.7	367.1	355.9	-	-
Enterprise Value (EV) ¹	254.3	466.5	529.8	433.7	367.1	355.9	355.9	355.9
P/E ratio	21.8 x	25.2 x	13.6 x	12.2 x	20.8 x	12.6 x	9.95 x	9.15 x
Yield	6.94%	5.95%	5.91%	7.36%	-	7.5%	8.54%	9.29%
Capitalization / Revenue	3.37 x	6.98 x	7.36 x	5.48 x	4.42 x	4.66 x	4.73 x	4.67 x
EV / Revenue	3.37 x	6.98 x	7.36 x	5.48 x	4.42 x	4.66 x	4.73 x	4.67 x
EV / EBITDA	5.99 x	14.8 x	9.92 x	8.28 x	9.15 x	7.67 x	6.75 x	6.47 x
EV / FCF	21.6 x	24.1 x	38 x	42.1 x	-	3.7 x	7.18 x	6.96 x
FCF Yield	4.63%	4.15%	2.63%	2.37%	-	27%	13.9%	14.4%
Price to Book	1.15 x	1.99 x	1.91 x	1.56 x	-	1.39 x	1.34 x	1.3 x
Nbr of stocks (in thousands)	504,525	504,360	521,447	532,124	533,629	533,629	-	-
Reference price ²	0.5040	0.9250	1.016	0.8150	0.6880	0.6670	0.6670	0.6670
Announcement Date	6/18/20	5/17/21	5/12/22	5/16/23	5/14/24	-	-	-

¹KWD in Million²KWD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	75.49	66.87	72.02	79.13	82.99	76.43	75.31	76.25
EBITDA ¹	42.42	31.45	53.4	52.39	40.1	46.42	52.73	55.02
EBIT ¹	35.44	25.21	47.87	45.97	32.56	39.36	45.48	47.57
Operating Margin	46.95%	37.7%	66.47%	58.09%	39.23%	51.5%	60.39%	62.39%
Earnings before Tax (EBT) ¹	17.58	22.7	45.4	42.86	23.64	33.67	42.69	46.43
Net income ¹	11.82	18.53	38.76	35.04	17.68	27.55	34.95	38.02
Net margin	15.66%	27.7%	53.82%	44.28%	21.3%	36.04%	46.41%	49.86%
EPS ²	0.0231	0.0367	0.0746	0.0670	0.0331	0.0528	0.0670	0.0729
Free Cash Flow ¹	11.78	19.37	13.93	10.29	-	96.13	49.54	51.15
FCF margin	15.61%	28.97%	19.34%	13.01%	-	125.77%	65.78%	67.08%
FCF Conversion (EBITDA)	27.78%	61.59%	26.08%	19.64%	-	207.1%	93.95%	92.97%
FCF Conversion (Net income)	99.67%	104.56%	35.94%	29.37%	-	348.93%	141.73%	134.55%
Dividend per Share ²	0.0350	0.0550	0.0600	0.0600	-	0.0500	0.0570	0.0620
Announcement Date	6/18/20	5/17/21	5/12/22	5/16/23	5/14/24	-	-	-

¹KWD in Million²KWD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April	2022 Q3	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3
Net sales	19.03	-	18.68	-	18.91	18.03	16.05	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4.681	-	9.095	6.856	16.48	6.096	5.825	9.232
Operating Margin	24.6%	-	48.68%	-	87.15%	33.8%	36.3%	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	-	10.14	6.549	3.997	14.35	3.151	2.937	4.822
Net margin	-	-	35.06%	-	75.91%	17.47%	18.3%	-
EPS	-	0.0194	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-	-
Announcement Date	2/22/22	8/22/22	11/22/22	3/14/23	5/16/23	9/14/23	12/12/23	3/11/24

¹KWD in Million

Estimates

Balance Sheet Analysis

Fiscal Period: April	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	11.8	19.4	13.9	10.3	-	96.1	49.5	51.2
ROE (net income / shareholders' equity)	8.27%	8.1%	15.2%	12.6%	-	10.6%	13.4%	14.1%
ROA (Net income/ Total Assets)	3.75%	3.3%	6.59%	5.72%	-	4.7%	6.1%	6.7%
Assets ¹	314.9	561.5	588	612.2	-	586.1	573	567.4
Book Value Per Share ²	0.4400	0.4600	0.5300	0.5200	-	0.4800	0.5000	0.5100
Cash Flow per Share	-	-	-	-	-	-	-	-
Capex ¹	5.5	1.83	4.7	7.6	-	3.06	3.01	3.05
Capex / Sales	7.28%	2.74%	6.52%	9.6%	-	4%	4%	4%
Announcement Date	6/18/20	5/17/21	5/12/22	5/16/23	5/14/24	-	-	-

¹KWD in Million²KWD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Boubyan Petrochemical Company K.S.C.P.

Trading Rating

Investor Rating

ESG Refinitiv

D-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.667 KWD

Average target price

0.81 KWD

Spread / Average Target

+21.44%

Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Commodity Chemicals

	1st Jan change	Capi.
BOUBYAN PETROCHEMICAL COMPANY K.S.C.P.	+14.02%	1.16B
AIR LIQUIDE	+5.31%	106B
SABIC	-6.47%	63.94B
PT CHANDRA ASRI PACIFIC TBK	+72.86%	49.34B
WANHUA CHEMICAL GROUP CO., LTD.	+16.94%	39.15B
LYONDELLBASELL INDUSTRIES N.V.	+5.28%	32.86B
WESTLAKE CORPORATION	+14.48%	20.29B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	+15.10%	17.21B
HENGLI PETROCHEMICAL CO.,LTD.	+18.07%	15.28B
RONGSHENG PETROCHEMICAL CO., LTD.	+4.83%	14.58B

Other Commodity Chemicals