Valuation Hibiscus Petroleum

Stocks

Delayed BURSA MALAYSIA 22:15:48 2026-08-19 EDT			5-day change	1st Jan Change
2.110 ^MYR	-0.47%		+3.94%	+40.67%

07-06	Hibiscus Petroleum's UK Unit Achieves First Oil on July 4	MT
07-06	Hibiscus Petroleum Berhad Achieves First Oil At Teal West Field	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,370	2,012	1,741	1,861	1,150	1,563	-	-
Change	-	46.88%	-13.5%	6.89%	-38.18%	35.9%	-	-
Enterprise Value (EV) ¹	1,370	2,021	1,644	1,922	1,150	1,911	1,689	1,648
Change	-	47.49%	-18.67%	16.92%	-40.14%	66.11%	-11.62%	-2.4%
P/E	12.2x	3.28x	4.35x	4x	10.1x	5.47x	3.54x	4.9x
PBR	0.93x	0.93x	0.65x	0.6x	0.42x	0.54x	0.48x	0.45x
PEG	-	0x	-0.1x	0.2x	-0.1x	0x	0.1x	-0.2x
Capitalization / Revenue	1.7x	1.19x	0.74x	0.69x	0.49x	0.69x	0.58x	0.67x
EV / Revenue	1.7x	1.19x	0.7x	0.71x	0.49x	0.84x	0.62x	0.71x
EV / EBITDA	3.5x	1.69x	1.29x	1.45x	1.13x	1.7x	1.13x	1.27x
EV / EBIT	6.22x	2.21x	2.08x	2.27x	2.31x	2.93x	2.07x	2.13x
EV / FCF	-	2.6x	5.38x	8.16x	5.88x	12.7x	1.44x	1.09x
FCF Yield	-	38.5%	18.6%	12.3%	17%	7.85%	69.2%	92%
Dividend per Share ²	0.0125	0.025	0.05	0.075	0.09	0.1	0.114	0.09
Rate of return	0.73%	1%	2.31%	3.22%	5.77%	4.72%	5.38%	4.25%
EPS ²	0.1402	0.7615	0.4975	0.5822	0.1539	0.3878	0.5992	0.433
Distribution rate	8.91%	3.28%	10.1%	12.9%	58.5%	25.8%	19%	20.8%
Net sales ¹	804.8	1,697	2,345	2,716	2,333	2,270	2,713	2,329
EBITDA ¹	391.3	1,193	1,270	1,321	1,019	1,123	1,495	1,298
EBIT ¹	220.3	912.7	789.3	844.9	498.6	652.8	815.3	772.2
Net income ¹	103.7	613.1	400.5	467.1	117.5	288	448.7	322.8
Net Debt ¹	-	8.373	-97.16	61.04	-	347.5	125.5	85
Reference price ²	1.712	2.500	2.162	2.330	1.560	2.120	2.120	2.120
Nbr of stocks (in thousands)	800,055	804,967	804,967	798,582	737,395	737,395	-	-
Announcement Date	8/26/21	8/24/22	8/23/23	8/27/24	8/29/25	-	-	-

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.($)
HIBISCUS PETROLEUM	5.34x	0.83x	1.67x	4.83%	376M
CONOCOPHILLIPS	12.32x	2.35x	5.51x	2.62%	156B
CANADIAN NATURAL RESOURCES LIMITED	12.76x	3.34x	6.34x	3.6%	102B
EOG RESOURCES, INC.	8.89x	2.7x	4.76x	2.78%	78B
CENOVUS ENERGY INC.	10.27x	1.48x	4.82x	1.9%	60.03B
OCCIDENTAL PETROLEUM CORPORATION	7.66x	2.53x	4.04x	1.74%	59.78B
DIAMONDBACK ENERGY, INC.	11.29x	3.76x	5.42x	2.07%	58.81B
DEVON ENERGY CORPORATION	9.87x	2.6x	4.98x	2.35%	55B
WOODSIDE ENERGY GROUP LTD	12.98x	3.45x	5.21x	5.56%	44.73B
EQT CORPORATION	12.5x	4.04x	5.92x	1.24%	33.24B
Average	10.39x	2.71x	4.87x	2.87%	64.82B
Weighted average by Cap.	11.11x	2.79x	5.29x	2.71%