Valuation PETRONAS Gas

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-06-12 EDT			5-day change	1st Jan Change
17.38 ^MYR	+0.23%		+1.05%	-4.19%

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	34,390	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-4.19%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,085	32,434	32,469
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.75%	-1.97%	0.11%
P/E Ratio	17.9x	20.6x	18.9x	19.1x	20.8x	18.5x	17.9x	17.8x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.34x	2.27x	2.22x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.42x	5.65x	23.83x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.23x	5.17x	5.13x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.03x	4.88x	4.84x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.26x	8.87x	8.65x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.2x	13.6x	13.3x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	18.1x	18x	18x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.54%	5.55%	5.54%
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%	4.2%	4.31%	4.36%
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	17.38	17.38	17.38
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.($)
PETRONAS GAS	18.46x	5.02x	9.24x	4.21%	8.44B
NATURGY ENERGY GROUP, S.A.	14.08x	2.04x	7.39x	6.18%	31.56B
ATMOS ENERGY CORPORATION	19.92x	7.38x	14.45x	2.39%	28.08B
OSAKA GAS CO., LTD.	13.87x	1.43x	9.42x	2.12%	13.53B
TOKYO GAS CO.,LTD.	11.26x	1.22x	7.66x	1.59%	13.27B
GAIL INDIA LIMITED	14.56x	0.9x	10.57x	3.37%	11.41B
APA GROUP	60.23x	8.36x	12.59x	5.37%	10.01B
NATIONAL FUEL GAS COMPANY	10.39x	3.79x	6.42x	2.83%	7.3B
Average	20.34x	3.77x	9.72x	3.51%	15.45B
Weighted average by Cap.	18.94x	3.81x	10.03x	3.72%