Valuation Dialog Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-03 EDT			5-day change	1st Jan Change
1.780 ^MYR	-3.26%		-4.30%	+5.95%

05-13	Dialog Group Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	CI
05-13	Dialog Group posts Q3 revenue of 696.9 million	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	10,044	-	-
Change	-	-26.3%	-3.29%	16.02%	-33.89%	12.66%	-	-
Enterprise Value (EV) ¹	16,780	12,542	12,066	13,616	8,855	9,535	9,477	9,346
Change	-	-25.25%	-3.8%	12.85%	-34.96%	7.68%	-0.61%	-1.38%
P/E	30x	23.7x	22.8x	23.5x	29.4x	17.6x	15.7x	15.5x
PBR	3.55x	2.38x	2.09x	2.27x	1.55x	1.53x	1.47x	1.38x
PEG	-	-3.62x	41.04x	1.9x	-0.6x	0.2x	1.4x	8.9x
Capitalization / Revenue	10.1x	5.18x	3.87x	4.28x	3.56x	3.53x	3.28x	3.24x
EV / Revenue	10.4x	5.41x	4.02x	4.32x	3.54x	3.35x	3.09x	3.02x
EV / EBITDA	27x	21.7x	23.3x	17.7x	19.2x	13.6x	12.2x	11.5x
EV / EBIT	42.6x	37x	46x	31.4x	67.3x	27.9x	24.2x	21.8x
EV / FCF	-60.5x	30.7x	18.8x	13.6x	11.4x	33.8x	19.3x	16x
FCF Yield	-1.65%	3.26%	5.31%	7.35%	8.8%	2.96%	5.19%	6.27%
Dividend per Share ²	0.031	0.034	0.037	0.043	0.031	0.0431	0.0484	0.0486
Rate of return	1.07%	1.6%	1.8%	1.8%	1.96%	2.42%	2.72%	2.73%
EPS ²	0.0963	0.09	0.0905	0.1019	0.0538	0.1013	0.1131	0.1151
Distribution rate	32.2%	37.8%	40.9%	42.2%	57.6%	42.5%	42.8%	42.2%
Net sales ¹	1,610	2,319	3,002	3,152	2,502	2,845	3,065	3,096
EBITDA ¹	620.6	578.1	517.1	767.7	460.9	700.8	773.8	813.1
EBIT ¹	394	338.8	262.2	434.1	131.5	341.3	391.4	429.6
Net income ¹	543.1	508	510.5	575	303.8	578.2	642	661.4
Net Debt ¹	473.7	523.8	441.9	129.8	-60.1	-508.6	-566.8	-697.6
Reference price ²	2.890	2.130	2.060	2.390	1.580	1.780	1.780	1.780
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	-	-	-

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	18.16x	3.47x	14.09x	2.34%	2.54B
SLB N.V.	17.47x	2.05x	9.3x	2.61%	67.47B
BAKER HUGHES COMPANY	19.4x	1.89x	10.71x	1.77%	52.36B
HALLIBURTON COMPANY	14.04x	1.45x	7.86x	2.07%	27.53B
TECHNIPFMC PLC	22.73x	2.42x	12.01x	0.3%	26.61B
SAIPEM SPA	18.63x	0.5x	4.01x	3.89%	9.42B
KODIAK GAS SERVICES, INC.	32.92x	6.3x	11.37x	2.95%	6.75B
ARCHROCK, INC.	19.83x	5.62x	9.77x	2.5%	6.45B
NOV INC.	22.66x	0.77x	7.33x	1.96%	6.47B
SBM OFFSHORE N.V.	7.08x	1.33x	5.16x	3.73%	5.8B
Average	19.29x	2.58x	9.16x	2.41%	21.14B
Weighted average by Cap.	18.66x	2.11x	9.53x	2.11%