Company Valuation: Sui Southern Gas Company Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 11,751 11,716 7,981 7,567 8,351 37,694
Change - -0.3% -31.88% -5.19% 10.36% 351.37%
Enterprise Value (EV) 1 62,575 63,814 52,325 74,246 86,616 170,964
Change - 1.98% -18% 41.89% 16.66% 97.38%
P/E -0.55x 5.18x -0.7x -9.05x 1.01x 11x
PBR -0.51x -0.55x -2.23x -7.44x 0.92x 3.1x
PEG - -0x 0x 0.1x -0x -0.2x
Capitalization / Revenue 0.04x 0.04x 0.02x 0.02x 0.02x 0.08x
EV / Revenue 0.22x 0.22x 0.14x 0.17x 0.19x 0.38x
EV / EBITDA -16x 6.03x 3.39x 1.54x 2.93x 5.17x
EV / EBIT -5.19x 39.9x 4.33x 1.81x 4.2x 7.55x
EV / FCF 4.07x -9.16x 2.8x 13.1x -5.36x -2.74x
FCF Yield 24.6% -10.9% 35.7% 7.62% -18.7% -36.6%
Dividend per Share 2 - - - - - 0.5
Rate of return - - - - - 1.17%
EPS 2 -24.14 2.569 -12.95 -0.9491 9.413 3.906
Distribution rate - - - - - 12.8%
Net sales 1 290,240 296,129 375,559 449,501 465,870 446,444
EBITDA 1 -3,916 10,583 15,427 48,277 29,607 33,091
EBIT 1 -12,060 1,600 12,075 41,052 20,625 22,650
Net income 1 -21,269 2,263 -11,412 -836.1 8,292 3,441
Net Debt 1 50,824 52,097 44,344 66,679 78,265 133,269
Reference price 2 13.34 13.30 9.06 8.59 9.48 42.79
Nbr of stocks (in thousands) 880,916 880,916 880,916 880,916 880,916 880,916
Announcement Date 4/30/22 1/13/23 11/18/23 11/8/24 5/24/25 11/6/25
1PKR in Million2PKR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 73.62M
18.81x7.29x13.97x2.53% 26.9B
20.87x3.34x14.47x4.97% 16.74B
14.73x1.33x9.52x2.3% 13.62B
15.71x1.05x7.33x1.99% 12.62B
11.4x0.9x9x3.92% 11.6B
44.09x8.4x11.8x5.59% 9.75B
10.96x6.83x8.92x5.95% 9.19B
Average 19.51x 4.16x 10.72x 3.89% 12.56B
Weighted average by Cap. 19.09x 4.37x 11.37x 3.61%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sui Southern Gas Company Limited

Historical PBR trend

Valuation ratios - PBR - Sui Southern Gas Company Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sui Southern Gas Company Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sui Southern Gas Company Limited

  1. Stock Market
  2. Stocks
  3. SSGC Stock
  4. Valuation Sui Southern Gas Company Limited