Valuation PETRONAS Gas

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:55:56 2026-07-24 EDT			5-day change	1st Jan Change
17.40 ^MYR	-0.57%		-0.23%	-4.08%

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	34,430	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-4.08%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,124	32,474	32,509
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.64%	-1.96%	0.11%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.6x	18.1x	17.9x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.35x	2.27x	2.23x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.66x	5.88x	16.38x
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	9.27x	8.88x	8.71x
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	18x	18.1x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.53%	5.54%	5.54%
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%	4.27%	4.33%
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	-1,306	-1,956	-1,921
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.40	17.40	17.40
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	18.74x	5.07x	9.29x	4.17%	8.47B
NATURGY ENERGY GROUP, S.A.	13.82x	2.03x	7.38x	6.14%	31.35B
ATMOS ENERGY CORPORATION	21.07x	7.8x	15.1x	2.26%	29.72B
OSAKA GAS CO., LTD.	14.6x	1.32x	9.58x	2.38%	12.65B
TOKYO GAS CO.,LTD.	16.18x	1.07x	7.34x	1.95%	12.42B
GAIL INDIA LIMITED	15.08x	0.93x	10.89x	3.25%	11.68B
APA GROUP	56.94x	8.15x	12.29x	5.68%	9.43B
NATIONAL FUEL GAS COMPANY	11.01x	4x	6.8x	2.63%	7.8B
Average	20.93x	3.80x	9.83x	3.56%	15.44B
Weighted average by Cap.	19.45x	3.94x	10.26x	3.74%