|
Market Closed -
Abu Dhabi Securities Exchange
05:57:16 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 3.240 AED | 0.00% |
|
+3.51% | -8.73% |
| 11-06 | Adnoc Gas, Sharjah National Oil Corp. Partner to Enhance UAE's Gas Network | MT |
| 11-03 | MIDEAST - Factors to watch - Nov 4 | RE |
Company Valuation: ADNOC Gas PLC
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 64,565 | 73,345 | 74,158 | 67,671 | - | - |
| Change | - | 13.6% | 1.11% | -8.75% | - | - |
| Enterprise Value (EV) 1 | 61,774 | 69,351 | 70,484 | 67,762 | 67,969 | 69,632 |
| Change | - | 12.27% | 1.63% | -3.86% | 0.31% | 2.45% |
| P/E | 12.7x | 14.7x | 14.4x | 16.9x | 12.6x | 13.5x |
| PBR | 2.9x | 3.06x | 3x | 2.71x | 2.46x | 2.4x |
| PEG | - | -9.7x | 4.68x | -0.8x | 0.4x | -2.18x |
| Capitalization / Revenue | 2.84x | 3x | 3.16x | 3.93x | 3.06x | 2.83x |
| EV / Revenue | 2.72x | 2.84x | 3x | 3.93x | 3.07x | 2.91x |
| EV / EBITDA | 8.11x | 8.02x | 8.16x | 10.4x | 7.77x | 7.29x |
| EV / EBIT | 10.4x | 10.4x | 10.5x | 13.8x | 9.63x | 9.05x |
| EV / FCF | 13.9x | 15.1x | 23.2x | 64x | 29.9x | 49.4x |
| FCF Yield | 7.22% | 6.61% | 4.31% | 1.56% | 3.35% | 2.02% |
| Dividend per Share 2 | - | 0.0445 | 0.0467 | 0.0487 | 0.0505 | 0.0526 |
| Rate of return | - | 4.65% | 4.83% | 5.52% | 5.72% | 5.96% |
| EPS 2 | 0.066 | 0.065 | 0.067 | 0.0521 | 0.0698 | 0.0654 |
| Distribution rate | - | 68.4% | 69.7% | 93.5% | 72.4% | 80.4% |
| Net sales 1 | 22,731 | 24,428 | 23,473 | 17,221 | 22,118 | 23,904 |
| EBITDA 1 | 7,614 | 8,648 | 8,636 | 6,494 | 8,744 | 9,553 |
| EBIT 1 | 5,934 | 6,665 | 6,721 | 4,899 | 7,055 | 7,692 |
| Net income 1 | 4,720 | 5,001 | 5,166 | 3,905 | 5,363 | 4,883 |
| Net Debt 1 | -2,791 | -3,994 | -3,674 | 91.29 | 298.4 | 1,961 |
| Reference price 2 | 0.8412 | 0.9556 | 0.9665 | 0.8821 | 0.8821 | 0.8821 |
| Nbr of stocks (in thousands) | 76,751,422 | 76,751,422 | 76,731,082 | 76,714,341 | - | - |
| Announcement Date | 2/12/24 | 2/6/25 | 2/9/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.94x | 3.93x | 10.43x | 5.52% | 67.67B | |
| 11.29x | 2.31x | 5.03x | 2.56% | 161B | |
| 11.35x | 3.1x | 5.8x | 3.64% | 98.89B | |
| 7.74x | 2.5x | 4.3x | 2.79% | 76.28B | |
| 6.16x | 2.25x | 3.48x | 1.86% | 56.36B | |
| 13.33x | 1.85x | 9.64x | 5.06% | 53.71B | |
| 8.68x | 3.05x | 4.24x | 2.47% | 49.96B | |
| 6.26x | 1.1x | 3.45x | 2.22% | 49.66B | |
| 8.5x | 2.17x | 4.26x | 2.88% | 48.11B | |
| 10.95x | 2.98x | 4.59x | 6.66% | 40.19B | |
| Average | 10.12x | 2.52x | 5.52x | 3.57% | 70.19B | |
| Weighted average by Cap. | 10.45x | 2.55x | 5.56x | 3.38% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADNOCGAS Stock
- Valuation ADNOC Gas PLC
Select your edition
All financial news and data tailored to specific country editions
