Valuation PETRONAS Gas

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:16 2026-07-03 EDT			5-day change	1st Jan Change
17.50 ^MYR	+0.69%		-0.23%	-3.53%

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	34,628	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-3.53%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,217	32,643	32,528
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.38%	-1.73%	-0.35%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.7x	18.2x	18x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.36x	2.29x	2.24x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.67x	5.91x	16.47x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.28x	5.23x	5.18x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.07x	4.93x	4.87x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.29x	8.93x	8.72x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.2x	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%	5.52%	5.52%	5.53%
Dividend per Share ²	0.82	0.72	0.72	0.72	0.72	0.7297	0.7427	0.7532
Rate of return	4.56%	4.21%	4.14%	4.07%	3.97%	4.17%	4.24%	4.3%
EPS ²	1.005	0.8316	0.92	0.928	0.8728	0.9338	0.9626	0.9731
Distribution rate	81.6%	86.6%	78.3%	77.6%	82.5%	78.1%	77.2%	77.4%
Net sales ¹	5,649	6,160	6,445	6,538	6,374	6,556	6,623	6,684
EBITDA ¹	3,558	3,245	3,267	3,355	3,473	3,574	3,657	3,731
EBIT ¹	2,660	2,320	2,274	2,303	2,249	2,337	2,394	2,426
Net income ¹	2,111	1,645	1,820	1,836	1,727	1,859	1,924	1,951
Net Debt ¹	-335.3	-190.5	-375.5	-747.3	-414.1	-1,411	-1,985	-2,100
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.50	17.50	17.50
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	18.61x	5.03x	9.23x	4.2%	8.43B
ATMOS ENERGY CORPORATION	20.94x	7.66x	14.97x	2.28%	29.52B
NATURGY ENERGY GROUP, S.A.	13.13x	1.94x	7.05x	6.61%	29.26B
OSAKA GAS CO., LTD.	14.28x	1.31x	9.48x	2.44%	12.69B
TOKYO GAS CO.,LTD.	15.78x	1.06x	7.26x	2%	12.43B
GAIL INDIA LIMITED	15.28x	0.94x	11.01x	3.21%	12.04B
APA GROUP	55.43x	8.03x	12.12x	5.83%	9.13B
NATIONAL FUEL GAS COMPANY	10.73x	3.89x	6.6x	2.75%	7.54B
Average	20.52x	3.73x	9.72x	3.66%	15.13B
Weighted average by Cap.	19.06x	3.87x	10.16x	3.84%