Financial Results : MARAFIQ Q1 2025 profit rises 73% to SAR 117.9M

MARAFIQ Q1 2025 profit rises 73% to SAR 117.9M

07/05/2025 Argaam Exclusive

View other reports

Power and Water Utility Company for Jubail and Yanbu (MARAFIQ) reported a net profit of SAR 117.9 million for the first quarter of 2025, a 73% growth from SAR 68.3 million in the year-earlier period.



Current Quarter Comparison (M)

Compared With The
Item Q1 2024 Q1 2025 Change‬
Revenues 1,599.22 1,703.95 6.5 %
Gross Income 344.60 318.61 (7.5 %)
Operating Income 273.18 328.60 20.3 %
Net Income 68.34 117.94 72.6 %
Average Shares 250.00 250.00 -
Earnings Per Share before unusual items (Riyal) 0.27 0.47 72.6 %
EPS (Riyal) 0.27 0.47 72.6 %

The earnings were driven by increased sales volumes across all core segments, a 10.72% year-on-year (YoY) decline in financing costs to SAR 28.76 million, and a 181.51% reversal in expected credit loss provisions on trade receivables amounting to SAR 15.01 million.

 

Other operating income more than doubled to SAR 39.69 million, supported by success fee collections tied to the Al-Hair independent sewage treatment plant project. Zakat and income tax provisions also declined 34.61% YoY to SAR 3.14 million.

 

However, the annual profit hike was offset by a 20.44% rise in production-related fuel costs to SAR 89.19 million, despite using some 2024-priced fuel. This is in addition to a 15.79% increase in purchased power and water costs, which reached SAR 31.93 million, incurred through the company’s subsidiary, Marafiq Water and Power Supply Co. (TAWREED).

 

On a sequential basis, MARAFIQ turned to profit from losses of SAR 370.73 million in Q4 2024, backed by the absence of a SAR 511 million provision for expected credit losses on trade receivables booked in the prior quarter, along with a 3.65% quarterly drop in financing costs for Q1 2025.

 

This was tempered by a 15.37% increase in production fuel costs to SAR 69.99 million, a 14.77% decline in other operating income to SAR 13.60 million, and a 143.25% surge in Zakat and income tax expenses to SAR 19.62 million.

 

Total shareholders’ equity, no minority interest, fell marginally to SAR 5.31 billion by the end of March 31, 2025, compared to SAR 5.35 billion a year earlier.



Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2016 - - - - - -
Q2 2016 - - - - - -
Q3 2016 - - - - - -
Q4 2016 - - - - - -
Q1 2017 - - - - - -
Q2 2017 - - - - - -
Q3 2017 - - - - - -
Q4 2017 - - - - - -
Q1 2018 - - - - - -
Q2 2018 - - - - - -
Q3 2018 - - - - - -
Q4 2018 - - - - - -
Q1 2019 - - - - - -
Q2 2019 - - - - - -
Q3 2019 - - - - - -
Q4 2019 - - - - - -
Q1 2020 - - - - - -
Q2 2020 - - - - - -
Q3 2020 - - - - - -
Q4 2020 - - - - - -
Q1 2021 1,422.17 - 188.38 - 165.63 -
Q2 2021 1,568.12 - 288.33 - 252.04 -
Q3 2021 1,645.48 - 302.68 - 261.47 -
Q4 2021 1,556.52 - 225.90 - 82.41 -
Q1 2022 1,462.03 2.8 % 245.43 30.3 % 187.39 13.1 %
Q2 2022 1,655.51 5.6 % 309.30 7.3 % 255.86 1.5 %
Q3 2022 1,767.94 7.4 % 430.71 42.3 % 360.47 37.9 %
Q4 2022 1,619.62 4.1 % 162.75 (28.0 %) 70.10 (14.9 %)
Q1 2023 1,473.17 0.8 % 255.82 4.2 % 196.21 4.7 %
Q2 2023 1,591.80 (3.8 %) 305.20 (1.3 %) 233.64 (8.7 %)
Q3 2023 1,701.05 (3.8 %) 325.63 (24.4 %) 258.63 (28.3 %)
Q4 2023 1,617.32 (0.1 %) 825.51 407.2 % 736.70 951.0 %
Q1 2024 1,599.22 8.6 % 344.60 34.7 % 273.18 39.2 %
Q2 2024 1,720.09 8.1 % 389.11 27.5 % 303.85 30.1 %
Q3 2024 1,856.81 9.2 % 458.82 40.9 % 413.59 59.9 %
Q4 2024 1,707.10 5.6 % 330.12 (60.0 %) 281.47 (61.8 %)
Q1 2025 1,703.95 6.5 % 318.61 (7.5 %) 328.60 20.3 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS(Riyal)
Q1 2016 - - - - - -
Q2 2016 - - - - - -
Q3 2016 - - - - - -
Q4 2016 - - - - - -
Q1 2017 - - - - - -
Q2 2017 - - - - - -
Q3 2017 - - - - - -
Q4 2017 - - - - - -
Q1 2018 - - - - - -
Q2 2018 - - - - - -
Q3 2018 - - - - - -
Q4 2018 - - - - - -
Q1 2019 - - - - - -
Q2 2019 - - - - - -
Q3 2019 - - - - - -
Q4 2019 - - - - - -
Q1 2020 - - - - - -
Q2 2020 - - - - - -
Q3 2020 - - - - - -
Q4 2020 - - - - - -
Q1 2021 89.49 - 0.36 - 89.49 0.36
Q2 2021 220.92 - 0.88 - 220.92 0.88
Q3 2021 243.28 - 0.97 - 243.28 0.97
Q4 2021 78.31 - 0.31 - 78.31 0.31
Q1 2022 142.95 59.7 % 0.57 - 142.95 0.57
Q2 2022 261.82 18.5 % 1.05 - 261.82 1.05
Q3 2022 309.66 27.3 % 1.24 - 309.66 1.24
Q4 2022 131.22 67.6 % 0.52 121.19 10.03 0.04
Q1 2023 106.72 (25.3 %) 0.43 - 106.72 0.43
Q2 2023 159.39 (39.1 %) 0.64 - 159.39 0.64
Q3 2023 188.05 (39.3 %) 0.75 - 188.05 0.75
Q4 2023 132.85 1.2 % 0.53 - 132.85 0.53
Q1 2024 68.34 (36.0 %) 0.27 - 68.34 0.27
Q2 2024 93.08 (41.6 %) 0.37 - 93.08 0.37
Q3 2024 225.64 20.0 % 0.90 - 225.64 0.90
Q4 2024 (370.73) (379.1 %) (1.48) (446.23) 75.50 0.30
Q1 2025 117.94 72.6 % 0.47 - 117.94 0.47

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2016 - - -
Q2 2016 - - -
Q3 2016 - - -
Q4 2016 - - -
Q1 2017 - - -
Q2 2017 - - -
Q3 2017 - - -
Q4 2017 - - -
Q1 2018 - - -
Q2 2018 - - -
Q3 2018 - - -
Q4 2018 - - -
Q1 2019 - - -
Q2 2019 - - -
Q3 2019 - - -
Q4 2019 - - -
Q1 2020 - - -
Q2 2020 - - -
Q3 2020 - - -
Q4 2020 - - -
Q1 2021 - - -
Q2 2021 - - -
Q3 2021 - - -
Q4 2021 16.23 % 30.32 % 10.21 %
Q1 2022 17.05 % 30.51 % 11.00 %
Q2 2022 17.14 % 30.49 % 11.49 %
Q3 2022 18.80 % 31.84 % 12.31 %
Q4 2022 17.65 % 31.48 % 11.14 %
Q1 2023 17.78 % 31.74 % 10.56 %
Q2 2023 17.89 % 31.85 % 9.08 %
Q3 2023 16.43 % 31.00 % 7.27 %
Q4 2023 26.82 % 45.66 % 9.20 %
Q1 2024 27.67 % 47.10 % 8.43 %
Q2 2024 28.40 % 48.34 % 7.27 %
Q3 2024 29.71 % 50.34 % 7.65 %
Q4 2024 22.12 % 42.98 % 6.72 %
2024 22.12 % 39.54 % 6.73 %
Q1 2025 21.42 % 43.27 % 7.33 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Earnings Per Share before unusual items (Riyal) Book Value (BV)
Q1 2016 - - - -
Q2 2016 - - - -
Q3 2016 - - - -
Q4 2016 - - - -
Q1 2017 - - - -
Q2 2017 - - - -
Q3 2017 - - - -
Q4 2017 - - - -
Q1 2018 - - - -
Q2 2018 - - - -
Q3 2018 - - - -
Q4 2018 - - - -
Q1 2019 - - - -
Q2 2019 - - - -
Q3 2019 - - - -
Q4 2019 - - - -
Q1 2020 - - - -
Q2 2020 - - - -
Q3 2020 - - - -
Q4 2020 - - - -
Q1 2021 250.00 - - 28.30
Q2 2021 250.00 - - 28.61
Q3 2021 250.00 - - 29.71
Q4 2021 250.00 2.53 2.53 30.20
Q1 2022 250.00 2.74 2.74 31.18
Q2 2022 250.00 2.91 2.91 31.84
Q3 2022 250.00 3.17 3.17 32.32
Q4 2022 250.00 3.38 2.90 32.98
Q1 2023 250.00 3.24 2.75 32.20
Q2 2023 250.00 2.83 2.34 32.96
Q3 2023 250.00 2.34 1.86 32.66
Q4 2023 250.00 2.35 2.35 22.21
Q1 2024 250.00 2.19 2.19 21.41
Q2 2024 250.00 1.93 1.93 21.81
Q3 2024 250.00 2.08 2.08 22.17
Q4 2024 250.00 0.07 1.85 20.90
Q1 2025 250.00 0.26 2.05 21.27

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Recurring P/E Price/book
Q1 2016 - - -
Q2 2016 - - -
Q3 2016 - - -
Q4 2016 - - -
Q1 2017 - - -
Q2 2017 - - -
Q3 2017 - - -
Q4 2017 - - -
Q1 2018 - - -
Q2 2018 - - -
Q3 2018 - - -
Q4 2018 - - -
Q1 2019 - - -
Q2 2019 - - -
Q3 2019 - - -
Q4 2019 - - -
Q1 2020 - - -
Q2 2020 - - -
Q3 2020 - - -
Q4 2020 - - -
Q1 2021 - - -
Q2 2021 - - -
Q3 2021 - - -
Q4 2021 - - -
Q1 2022 - - -
Q2 2022 - - -
Q3 2022 - - -
Q4 2022 13.87 16.18 1.42
Q1 2023 16.62 19.54 1.67
Q2 2023 24.82 29.96 2.13
Q3 2023 26.74 33.71 1.92
Q4 2023 27.60 27.60 2.92
Q1 2024 30.53 30.53 3.13
Q2 2024 31.10 31.10 2.75
Q3 2024 28.95 28.95 2.72
Q4 2024 More than 100 29.62 2.62
Q1 2025 More than 100 22.41 2.16

Business Segments (Million)

Compared With The
Period Energy Sector Water Gas Jubail Water and Power Company (JWAP) Marafiq Water and Power Supply Company (Tawreed) Corporate elimination Other---
Q1 2021 359.14 660.66 15.03 78.32 596.47 0.09 (287.55) -
Q2 2021 387.13 707.24 15.53 84.36 664.85 1.47 (292.48) -
Q3 2021 425.62 740.57 16.48 85.92 678.37 2.17 (303.64) -
Q4 2021 404.37 730.73 19.25 82.19 637.43 2.17 (319.62) -
Q1 2022 422.47 699.21 19.92 82.99 610.77 2.12 (375.45) -
Q2 2022 506.43 761.20 19.07 85.11 677.69 2.16 (396.15) -
Q3 2022 538.69 825.26 19.44 86.55 695.61 2.19 (399.78) -
Q4 2022 643.70 891.32 20.68 81.87 664.86 2.19 (685.01) -
Q1 2023 407.84 703.03 21.43 74.96 611.50 2.15 (347.72) -
Q2 2023 466.92 773.84 27.12 73.51 622.61 2.09 (374.27) -
Q3 2023 490.70 804.65 26.89 78.11 678.79 2.07 (380.17) -
Q4 2023 479.40 717.58 28.44 - 650.37 2.07 (260.54) -
Q1 2024 442.04 601.13 34.41 - 699.50 2.05 (179.91) -
Q2 2024 492.66 650.04 29.93 - 736.24 5.79 (194.57) -
Q3 2024 512.80 699.83 39.49 - 796.58 0.41 (192.30) -
Q4 2024 440.91 776.74 41.00 - 744.50 3.09 (299.14) -
Q1 2025 424.07 626.73 50.11 - 791.86 4.65 (193.48) -

Analysts Estimates (Million)

Item Profit (Expected) Profit (Actual) Change
Average 16.50 117.94

Estimates vs Actual (Million)

Item Profit (Expected) Profit (Actual) Change‬
Riyad Capital 44.00 117.94
GIB Capital (11.00) 117.94

Current
Market Cap (M Riyal) 9,365.01
Enterprise Value (EV) (M Riyal) 13,616.70
Shares Outstanding ((M)) 250.00
EPS ( Riyal) (TTM) 0.11
Book Value (BV) ( Riyal) 22.26
Par Value ( Riyal) 10.00
Recurring P/E 19.77
P/E (TTM) More than 100
Price/book 1.68
Return on Average Assets (%) (TTM) 0.1
Return on Average Equity (%) (TTM) 0.5
EV/adj EBITDA 4.64
EV/Revenues 2.00

The Power and Water Utility Company for Jubail and Yanbu (MARAFIQ)


Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.