Valuation Sui Northern Gas Pipelines Limited

Stocks

End-of-day quote Pakistan S.E. 2026-10-05			5-day change	1st Jan Change
88.07 ^PKR	-2.53%		-5.68%	-26.31%

08-28	Pipelines and ports: Iran war spurs Gulf infrastructure investment	RE
08-25	Sui Northern Gas Pipelines Limited Announces Change of Director, Effective August 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2023	2024	2025	2026	2027
Market Cap ¹	30,810	24,969	40,254	74,019	55,855	-
Change	-	-	61.21%	83.88%	-24.54%	-
Enterprise Value (EV)	30,810	24,969	40,254	74,019	55,855	55,855
Change	-	-	61.21%	83.88%	-24.54%	0%
P/E	2.8x	2.36x	-	5.07x	4.36x	3.45x
PBR	-	-	-	-	-	-
PEG	-	-	-	-	-0.4x	0.1x
Capitalization / Revenue	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	7.5	-	5	5
Rate of return	-	-	11.8%	-	5.68%	5.68%
EPS ²	17.32	16.66	-	23.01	20.2	25.5
Distribution rate	-	-	-	-	24.8%	19.6%
Net sales	-	-	-	-	-	-
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income	10,986	10,564	-	14,592	-	-
Net Debt	-	-	-	-	-	-
Reference price ²	48.58	39.37	63.47	116.71	88.07	88.07
Nbr of stocks (in thousands)	634,217	634,217	634,217	634,217	634,217	-
Announcement Date	7/6/22	7/26/24	4/30/25	11/6/25	-	-

¹PKR in Million²PKR

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.($)
SUI NORTHERN GAS PIPELINES LIMITED	4.47x	-	-	-	207M
NATURGY ENERGY GROUP, S.A.	13.5x	2x	7.27x	6.21%	30.71B
ATMOS ENERGY CORPORATION	18.57x	7.22x	13.84x	2.56%	26.56B
THE HONG KONG AND CHINA GAS COMPANY LIMITED	20.89x	3.34x	14.48x	4.97%	16.75B
OSAKA GAS CO., LTD.	14.72x	1.32x	9.37x	2.26%	13.9B
TOKYO GAS CO.,LTD.	16.05x	1.07x	7.43x	1.94%	12.93B
GAIL INDIA LIMITED	11.54x	0.91x	9.08x	3.97%	11.71B
APA GROUP	44.46x	8.44x	11.85x	5.54%	9.82B
Average	18.03x	3.47x	10.47x	3.92%	15.32B
Weighted average by Cap.	18.29x	3.55x	10.48x	4.08%