Valuation PETRONAS Gas OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:30 2026-06-15 EDT			5-day change	1st Jan Change
4.450 ^USD	+2.89%		+2.89%	-14.59%

06-04	Malaysian Shares End in Green Bucking Regional Losses	MT
06-04	Petronas Gas, Tenaga Nasional Unit to Develop Third Regasification Terminal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,617	33,876	34,430	34,984	35,894	34,549	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-3.75%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,243	32,592	32,628
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.3%	-1.96%	0.11%
P/E Ratio	17.9x	20.6x	18.9x	19.1x	20.8x	18.6x	18x	17.9x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.36x	2.28x	2.23x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.43x	5.68x	23.97x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.25x	5.2x	5.15x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.05x	4.9x	4.86x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.3x	8.91x	8.69x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.3x	13.6x	13.4x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	18.1x	18.1x	18.1x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.51%	5.52%	5.52%
Dividend per Share ²	0.82	0.72	0.72	0.72	0.72	0.7305	0.7488	0.7574
Rate of return	4.56%	4.21%	4.14%	4.07%	3.97%	4.18%	4.29%	4.34%
EPS ²	1.005	0.8316	0.92	0.928	0.8728	0.9396	0.9693	0.9766
Distribution rate	81.6%	86.6%	78.3%	77.6%	82.5%	77.7%	77.3%	77.6%
Net sales ¹	5,649	6,160	6,445	6,538	6,374	6,580	6,647	6,709
EBITDA ¹	3,558	3,245	3,267	3,355	3,473	3,573	3,657	3,755
EBIT ¹	2,660	2,320	2,274	2,303	2,249	2,333	2,388	2,432
Net income ¹	2,111	1,645	1,820	1,836	1,727	1,869	1,935	1,960
Net Debt ¹	-335.3	-190.5	-375.5	-747.3	-414.1	-1,306	-1,956	-1,921
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.46	17.46	17.46
Nbr of stocks (in thousands)	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	1,978,732	-	-
Announcement Date	2/22/22	2/16/23	2/27/24	2/21/25	2/24/26	-	-	-

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.($)
NATURGY ENERGY GROUP, S.A.	14.02x	2.03x	7.37x	6.21%	31.58B
ATMOS ENERGY CORPORATION	20.12x	7.44x	14.56x	2.37%	28.37B
OSAKA GAS CO., LTD.	13.73x	1.42x	9.35x	2.14%	13.42B
TOKYO GAS CO.,LTD.	11.1x	1.21x	7.59x	1.61%	13.11B
GAIL INDIA LIMITED	14.95x	0.92x	10.81x	3.28%	11.79B
APA GROUP	60.56x	8.39x	12.63x	5.34%	10.15B
NATIONAL FUEL GAS COMPANY	10.49x	3.82x	6.47x	2.8%	7.37B
Average	20.71x	3.61x	9.83x	3.39%	16.54B
Weighted average by Cap.	19.10x	3.75x	10.14x	3.68%