Valuation PETRONAS Chemicals Group

Equities

Market Closed - BURSA MALAYSIA Other stock markets 04:59:57 2026-04-10 EDT			5-day change	1st Jan Change
5.820 ^MYR	0.00%		-1.36%	+60.33%

04-07	Asian Energy Stocks Fall Sharply as Trump Agrees to Cease-Fire	DJ
04-01	MIDF Amanah Upgrades Petronas Chemicals Group to Buy from Neutral; Price Target is MYR6.60	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	71,360	68,800	57,280	41,360	29,040	46,560	-	-
Change	-	-3.59%	-16.74%	-27.79%	-29.79%	60.33%	-	-
Enterprise Value (EV) ¹	58,820	64,443	53,144	36,741	22,883	39,201	38,144	36,650
Change	-	9.56%	-17.53%	-30.87%	-37.72%	71.31%	-2.7%	-3.92%
P/E ratio	9.7x	10.9x	34.1x	34.5x	-13.4x	42.2x	46.7x	40.7x
PBR	2.04x	1.76x	1.42x	1.07x	0.81x	1.25x	1.23x	1.22x
PEG	-	-0.8x	-0.5x	-1.2x	0x	-0x	-4.79x	2.7x
Capitalization / Revenue	3.1x	2.38x	2x	1.35x	1.06x	1.51x	1.54x	1.5x
EV / Revenue	2.55x	2.23x	1.85x	1.2x	0.83x	1.27x	1.26x	1.18x
EV / EBITDA	7.1x	7.97x	14x	10.4x	12.1x	9.44x	9.27x	8.82x
EV / EBIT	8.39x	9.71x	24.6x	17.9x	-16.7x	24.5x	27.4x	24.8x
EV / FCF	8.85x	10.4x	19.2x	16.9x	21.5x	9.66x	16.9x	14.6x
FCF Yield	11.3%	9.57%	5.21%	5.92%	4.65%	10.4%	5.92%	6.85%
Dividend per Share ²	0.46	0.41	0.13	0.13	0.07	0.1	0.0969	0.09
Rate of return	5.16%	4.77%	1.82%	2.51%	1.93%	1.72%	1.66%	1.55%
EPS ²	0.92	0.79	0.21	0.15	-0.27	0.138	0.1246	0.1431
Distribution rate	50%	51.9%	61.9%	86.7%	-25.9%	72.4%	77.8%	62.9%
Net sales ¹	23,025	28,953	28,667	30,671	27,480	30,814	30,293	31,005
EBITDA ¹	8,287	8,090	3,796	3,534	1,899	4,152	4,113	4,154
EBIT ¹	7,010	6,634	2,156	2,057	-1,372	1,597	1,394	1,476
Net income ¹	7,345	6,327	1,696	1,175	-2,142	426.6	775	713.6
Net Debt ¹	-12,540	-4,357	-4,136	-4,619	-6,157	-7,359	-8,416	-9,910
Reference price ²	8.920	8.600	7.160	5.170	3.630	5.820	5.820	5.820
Nbr of stocks (in thousands)	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	8,000,000	-	-
Announcement Date	2/24/22	2/23/23	2/26/24	2/21/25	2/23/26	-	-	-

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.($)
PETRONAS CHEMICALS GROUP	42.16x	1.27x	9.44x	1.72%	11.74B
AIR LIQUIDE	27.2x	4.24x	13.63x	2.04%	128B
SABIC	23.52x	1.49x	8.46x	5.24%	48B
WANHUA CHEMICAL GROUP CO., LTD.	22.72x	1.86x	11.3x	1.37%	40.84B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	15.29x	4.04x	10.74x	2.98%	31.84B
PT CHANDRA ASRI PACIFIC TBK	-853.35x	4.93x	137.99x	-	30.76B
HENGLI PETROCHEMICAL CO.,LTD.	23.44x	1.19x	11.34x	2.06%	23.88B
GANFENG LITHIUM GROUP CO., LTD.	33.51x	4.4x	18.67x	0.52%	24.55B
LYONDELLBASELL INDUSTRIES N.V.	17.01x	1.08x	8.94x	3.74%	23.75B
NAN YA PLASTICS CORPORATION	31.75x	2.58x	25.33x	2.37%	20.39B
Average	-61.67x	2.71x	25.58x	2.45%	38.34B
Weighted average by Cap.	-45.13x	3.13x	22.86x	2.5%