Valuation PETRONAS Gas

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:55:56 24/07/26 pm AEST			5-day change	1st Jan Change
17.40 ^MYR	-0.57%		-0.23%	-4.08%

04/06	Malaysian Shares End in Green Bucking Regional Losses	MT
04/06	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	33,035	32,474	32,509
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.89%	-1.7%	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	2.34x	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	5.04x	4.9x	4.86x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.24x	8.88x	8.71x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.1x	13.6x	13.4x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	19.6x	18x	18.1x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.1%	5.54%	5.54%
Dividend per Share ²	0.82	0.72	0.72	0.72	0.72	0.7255	0.7427	0.7532
Rate of return	4.56%	4.21%	4.14%	4.07%	3.97%	4.17%	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%	77.7%	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	-1,395	-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	22/2/22	16/2/23	27/2/24	21/2/25	24/2/26	-	-	-

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.($)
PETRONAS GAS	18.63x	5.04x	9.24x	4.17%	8.42B
NATURGY ENERGY GROUP, S.A.	13.92x	2.04x	7.43x	6.09%	31.68B
ATMOS ENERGY CORPORATION	21.21x	7.83x	15.17x	2.25%	29.92B
OSAKA GAS CO., LTD.	14.79x	1.33x	9.67x	2.35%	12.83B
TOKYO GAS CO.,LTD.	16.35x	1.08x	7.39x	1.93%	12.57B
GAIL INDIA LIMITED	14.91x	0.92x	10.78x	3.29%	11.61B
APA GROUP	57.27x	8.18x	12.33x	5.64%	9.52B
NATIONAL FUEL GAS COMPANY	11.07x	4.02x	6.82x	2.62%	7.84B
Average	21.02x	3.80x	9.86x	3.54%	15.55B
Weighted average by Cap.	19.56x	3.95x	10.29x	3.71%