Valuation PETRONAS Gas OTC Markets

Stocks

Delayed OTC Markets 14:30:30 15/06/2026 BST			5-day change	1st Jan Change
4.450 ^USD	+2.89%		-.--%	-14.59%

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	34,826	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-2.98%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,826	33,342	32,997
Change	-	-4.52%	1.1%	0.54%	3.63%	-4.66%	-1.43%	-1.03%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	19x	18.4x	18.1x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.38x	2.3x	2.25x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.99x	6.21x	10.53x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.3x	5.25x	5.21x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.15x	5.03x	4.94x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.45x	9.1x	8.77x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.5x	14x	13.7x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	19.6x	19.3x	18.3x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.11%	5.18%	5.45%
Dividend per Share ²	0.82	0.72	0.72	0.72	0.72	0.7279	0.7394	0.7503
Rate of return	4.56%	4.21%	4.14%	4.07%	3.97%	4.14%	4.2%	4.26%
EPS ²	1.005	0.8316	0.92	0.928	0.8728	0.9283	0.9558	0.9723
Distribution rate	81.6%	86.6%	78.3%	77.6%	82.5%	78.4%	77.4%	77.2%
Net sales ¹	5,649	6,160	6,445	6,538	6,374	6,569	6,634	6,684
EBITDA ¹	3,558	3,245	3,267	3,355	3,473	3,580	3,664	3,762
EBIT ¹	2,660	2,320	2,274	2,303	2,249	2,326	2,380	2,410
Net income ¹	2,111	1,645	1,820	1,836	1,727	1,850	1,913	1,947
Net Debt ¹	-335.3	-190.5	-375.5	-747.3	-414.1	-999.6	-1,484	-1,829
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.60	17.60	17.60
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	22/02/22	16/02/23	27/02/24	21/02/25	24/02/26	-	-	-

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.($)
NATURGY ENERGY GROUP, S.A.	13.65x	2.03x	7.33x	6.16%	32.01B
ATMOS ENERGY CORPORATION	19.82x	7.6x	14.64x	2.4%	28.36B
OSAKA GAS CO., LTD.	14.68x	1.29x	9.05x	2.32%	13.4B
TOKYO GAS CO.,LTD.	16.33x	1.06x	7.7x	1.96%	12.69B
GAIL INDIA LIMITED	11.73x	0.92x	9.22x	3.9%	11.93B
APA GROUP	43.96x	8.39x	11.78x	5.6%	9.99B
PETRONAS GAS	18.96x	5.15x	9.45x	4.14%	8.62B
NATIONAL FUEL GAS COMPANY	11.24x	4.01x	6.77x	2.62%	7.84B
Average	18.80x	3.81x	9.49x	3.64%	15.61B
Weighted average by Cap.	17.89x	3.86x	9.86x	3.84%