Valuation Dialog Group

Stocks

Delayed BURSA MALAYSIA 00:28:00 2026-10-09 EDT			5-day change	1st Jan Change
1.900 ^MYR	0.00%		+2.70%	+13.10%

10-07	Dialog Group-Petronas JV Signs Pact with Air Products to Set Up LNG-Based Air Separation Unit in Malaysia	MT
10-07	Air Products to build LNG-based air separation unit for Petronas-led venture in Malaysia	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,307	12,019	11,624	13,486	8,915	10,721	-	-
Change	-	-26.3%	-3.29%	16.02%	-33.89%	20.25%	-	-
Enterprise Value (EV) ¹	16,780	12,542	12,066	13,616	8,855	9,599	9,869	9,856
Change	-	-25.25%	-3.8%	12.85%	-34.96%	8.4%	-3.37%	-0.13%
P/E	30x	23.7x	22.8x	23.5x	29.4x	17.7x	17x	16.4x
PBR	3.55x	2.38x	2.09x	2.27x	1.55x	1.75x	1.62x	1.5x
PEG	-	-3.62x	41.04x	1.9x	-0.6x	0.2x	1.6x	4.61x
Capitalization / Revenue	10.1x	5.18x	3.87x	4.28x	3.56x	3.64x	3.4x	3.36x
EV / Revenue	10.4x	5.41x	4.02x	4.32x	3.54x	3.33x	3.13x	3.08x
EV / EBITDA	27x	21.7x	23.3x	17.7x	19.2x	11.4x	12.6x	11.7x
EV / EBIT	42.6x	37x	46x	31.4x	67.3x	19.5x	23.4x	21.8x
EV / FCF	-60.5x	30.7x	18.8x	13.6x	11.4x	13.4x	38.8x	17.6x
FCF Yield	-1.65%	3.26%	5.31%	7.35%	8.8%	7.46%	2.57%	5.67%
Dividend per Share ²	0.031	0.034	0.037	0.043	0.031	0.047	0.0473	0.0507
Rate of return	1.07%	1.6%	1.8%	1.8%	1.96%	2.53%	2.49%	2.67%
EPS ²	0.0963	0.09	0.0905	0.1019	0.0538	0.1052	0.112	0.116
Distribution rate	32.2%	37.8%	40.9%	42.2%	57.6%	44.7%	42.2%	43.7%
Net sales ¹	1,610	2,319	3,002	3,152	2,502	2,885	3,153	3,195
EBITDA ¹	620.6	578.1	517.1	767.7	460.9	840.3	781.5	840.7
EBIT ¹	394	338.8	262.2	434.1	131.5	491.7	421.2	452.5
Net income ¹	543.1	508	510.5	575	303.8	593.6	657.9	673.5
Net Debt ¹	473.7	523.8	441.9	129.8	-60.1	-896.1	-852.5	-865.2
Reference price ²	2.890	2.130	2.060	2.390	1.580	1.900	1.900	1.900
Nbr of stocks (in thousands)	5,642,397	5,642,570	5,642,578	5,642,613	5,642,685	5,642,685	-	-
Announcement Date	8/19/21	8/18/22	8/15/23	8/15/24	8/20/25	8/20/26	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIALOG GROUP	18.74x	3.56x	14.81x	2.27%	2.62B
SLB N.V.	20.2x	2.17x	9.95x	2.4%	72.69B
BAKER HUGHES COMPANY	19.57x	2.34x	13.23x	1.66%	55.89B
TENARIS S.A.	15.02x	2.06x	8.98x	4.96%	28.55B
TECHNIPFMC PLC	22.6x	2.47x	12.18x	0.29%	27.31B
HALLIBURTON COMPANY	13.41x	1.44x	7.85x	2.1%	27.14B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	31.81x	5.31x	20.74x	0.89%	16.67B
SUBSEA 7 S.A.	13.2x	1.23x	5.23x	3.72%	10.01B
SAIPEM SPA	28.34x	0.52x	4.48x	3.75%	9.57B
NOV INC.	21.3x	0.8x	6.95x	2.04%	6.77B
Average	20.42x	2.19x	10.44x	2.41%	25.72B
Weighted average by Cap.	19.82x	2.23x	10.85x	2.26%