Company Valuation: OQ Gas Networks SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 662.6 597.6 839.6 978.2 - -
Change - -9.8% 40.49% 16.51% - -
Enterprise Value (EV) 1 968.3 947.4 1,207 1,397 1,423 1,453
Change - -2.16% 27.45% 15.71% 1.86% 2.07%
P/E 11.9x 12.5x 16.4x 15.3x 15.6x 14.6x
PBR 1.02x 0.96x 1.33x 1.51x 1.52x 1.51x
PEG -0.1x -0.9x 2.26x 0.6x -8.55x 2.19x
Capitalization / Revenue 4.1x 3.85x 4.02x 5.08x 4.68x 4.13x
EV / Revenue 5.99x 6.1x 5.78x 7.25x 6.81x 6.13x
EV / EBITDA 11.5x 11.6x 14.7x 12.1x 13.5x 13.7x
EV / EBIT 13.1x 11.7x 14.8x 12.6x 13.8x 13.8x
EV / FCF 53.2x - 42.4x 35.8x 43.1x 41.5x
FCF Yield 1.88% - 2.36% 2.79% 2.32% 2.41%
Dividend per Share 2 0.0102 0.0107 0.0112 0.0116 0.0128 0.014
Rate of return 6.64% 7.73% 5.77% 5.11% 5.66% 6.19%
EPS 2 0.0128 0.011 0.0118 0.0148 0.0145 0.0155
Distribution rate 79.3% 96.6% 94.6% 78% 88.1% 90.3%
Net sales 1 161.6 155.3 208.9 192.7 208.9 236.8
EBITDA 1 84 81.8 82.4 115.5 105.1 106.4
EBIT 1 73.79 80.84 81.48 110.5 102.8 105.2
Net income 1 55.51 47.9 51.2 64.1 62.68 65.95
Net Debt 1 305.7 349.8 367.9 419 445 474.5
Reference price 2 0.1530 0.1380 0.1940 0.2260 0.2260 0.2260
Nbr of stocks (in thousands) 4,330,624 4,330,624 4,327,744 4,328,324 - -
Announcement Date 2/27/24 1/16/25 1/15/26 - - -
1OMR in Million2OMR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.34x7.27x12.14x5.09% 2.55B
12.37x1.15x7.34x6.42% 73.38B
13.54x9.54x12.37x5.41% 22.54B
27.77x12.41x13.77x2.71% 13.21B
26.82x6.51x15.73x1.9% 3.61B
Average 19.17x 7.38x 12.27x 4.3% 23.06B
Weighted average by Cap. 14.88x 4.38x 9.43x 5.62%

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

  1. Stock Market
  2. Stocks
  3. OQGN Stock
  4. Valuation OQ Gas Networks SAOG