Valuation PETRONAS Gas

Stocks

Market Closed - BURSA MALAYSIA 04:55:32 2026-08-14 EDT			5-day change	1st Jan Change
17.42 ^MYR	0.00%		+1.52%	-3.97%

08-10	Baker Hughes Wins Award to Supply Subsea Systems for Indonesia Project	DJ
06-04	Malaysian Shares End in Green Bucking Regional Losses	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	34,470	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-3.97%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,164	32,513	32,548
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.53%	-1.96%	0.11%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.7x	18.1x	17.9x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.35x	2.28x	2.23x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.67x	5.89x	16.3x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.26x	5.2x	5.16x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.06x	4.91x	4.87x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.28x	8.89x	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%	5.54%	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%	4.19%	4.26%	4.32%
EPS ²	1.005	0.8316	0.92	0.928	0.8728	0.9339	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	-1,306	-1,956	-1,921
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.42	17.42	17.42
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PETRONAS GAS	18.65x	5.06x	9.28x	4.19%	8.44B
NATURGY ENERGY GROUP, S.A.	13.39x	2.01x	7.24x	6.28%	31.16B
ATMOS ENERGY CORPORATION	20.07x	7.65x	14.64x	2.37%	28.71B
OSAKA GAS CO., LTD.	14.2x	1.25x	8.83x	2.4%	12.96B
TOKYO GAS CO.,LTD.	15.76x	1.05x	7.36x	2%	12.49B
GAIL INDIA LIMITED	11.81x	0.92x	9.27x	3.87%	12.03B
APA GROUP	56.84x	8.09x	12.19x	5.77%	9.44B
NATIONAL FUEL GAS COMPANY	11.17x	3.99x	6.74x	2.64%	7.79B
Average	20.24x	3.75x	9.44x	3.69%	15.38B
Weighted average by Cap.	18.67x	3.84x	9.83x	3.87%