Valuation Dialog Group

Stocks

Market Closed - BURSA MALAYSIA 07:50:30 29/10/26 pm AEDT			5-day change	1st Jan Change
2.140 ^MYR	+1.90%		+9.18%	+27.38%

19/10	Dialog Group Berhad Proposes A Final Single-Tier Cash Dividend for the Financial Year Ended June 30, 2026, Payable on 18 December 2026	CI
08/10	Dialog Group-Petronas JV Signs Pact with Air Products to Set Up LNG-Based Air Separation Unit in Malaysia	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,019	11,624	13,486	8,915	10,495	12,075	-	-
Change	-	-3.29%	16.02%	-33.89%	17.72%	15.05%	-	-
Enterprise Value (EV) ¹	12,542	12,066	13,616	8,855	9,599	11,316	11,257	11,297
Change	-	-3.8%	12.85%	-34.96%	8.4%	17.88%	-0.52%	0.36%
P/E	23.7x	22.8x	23.5x	29.4x	17.7x	18.7x	18.2x	17.6x
PBR	2.38x	2.09x	2.27x	1.55x	1.75x	1.79x	1.65x	1.83x
PEG	-	41.04x	1.9x	-0.6x	0.2x	2.87x	5.78x	5.06x
Capitalization / Revenue	5.18x	3.87x	4.28x	3.56x	3.64x	3.86x	3.75x	3.78x
EV / Revenue	5.41x	4.02x	4.32x	3.54x	3.33x	3.61x	3.49x	3.54x
EV / EBITDA	21.7x	23.3x	17.7x	19.2x	11.4x	14.5x	13.4x	12.9x
EV / EBIT	37x	46x	31.4x	67.3x	19.5x	27.2x	25.3x	24.4x
EV / FCF	30.7x	18.8x	13.6x	11.4x	13.4x	44.5x	20.1x	37.1x
FCF Yield	3.26%	5.31%	7.35%	8.8%	7.46%	2.25%	4.97%	2.69%
Dividend per Share ²	0.034	0.037	0.043	0.031	0.047	0.0473	0.051	0.0514
Rate of return	1.6%	1.8%	1.8%	1.96%	2.53%	2.25%	2.43%	2.45%
EPS ²	0.09	0.0905	0.1019	0.0538	0.1052	0.112	0.1156	0.1196
Distribution rate	37.8%	40.9%	42.2%	57.6%	44.7%	42.2%	44.1%	43%
Net sales ¹	2,319	3,002	3,152	2,502	2,885	3,130	3,224	3,194
EBITDA ¹	578.1	517.1	767.7	460.9	840.3	781.5	840.7	873.1
EBIT ¹	338.8	262.2	434.1	131.5	491.7	415.6	444.6	463.6
Net income ¹	508	510.5	575	303.8	593.6	647.2	669.8	714.9
Net Debt ¹	523.8	441.9	129.8	-60.1	-896.1	-759.3	-818.7	-778.7
Reference price ²	2.130	2.060	2.390	1.580	1.860	2.100	2.100	2.100
Nbr of stocks (in thousands)	5,642,570	5,642,578	5,642,613	5,642,685	5,642,685	5,642,685	-	-
Announcement Date	18/8/22	15/8/23	15/8/24	20/8/25	20/8/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIALOG GROUP	18.74x	3.54x	14.19x	2.25%	2.91B
SLB N.V.	23.29x	2.35x	10.92x	2.18%	79.34B
BAKER HUGHES COMPANY	19.26x	2.36x	13.32x	1.68%	54.26B
TENARIS S.A.	16.04x	2.22x	9.69x	4.62%	30.6B
HALLIBURTON COMPANY	15.43x	1.53x	8.56x	1.91%	29.58B
TECHNIPFMC PLC	23.11x	2.54x	12.52x	0.28%	28B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	28.02x	4.6x	18.24x	1.03%	14.37B
SUBSEA 7 S.A.	13.54x	1.29x	5.42x	3.63%	10.49B
SAIPEM SPA	32.19x	0.53x	4.69x	3.63%	9.84B
NOV INC.	20.95x	0.8x	7.05x	2.08%	6.87B
Average	21.06x	2.18x	10.46x	2.33%	26.62B
Weighted average by Cap.	20.83x	2.25x	11.06x	2.18%