Valuation PETRONAS Gas OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:51:48 04/05/2026 +03			5-day change	1st Jan Change
4.900 ^USD	-1.01%		+10.11%	-5.95%

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	34,351	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-4.3%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,045	32,394	32,430
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.86%	-1.97%	0.11%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.6x	18x	17.8x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.34x	2.27x	2.22x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.66x	5.85x	16.21x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.24x	5.19x	5.14x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.04x	4.89x	4.85x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.25x	8.86x	8.69x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.1x	13.5x	13.4x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	18x	18x	18x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.54%	5.56%	5.55%
Dividend per Share ²	0.82	0.72	0.72	0.72	0.72	0.7297	0.7427	0.7532
Rate of return	4.56%	4.21%	4.14%	4.07%	3.97%	4.2%	4.28%	4.34%
EPS ²	1.005	0.8316	0.92	0.928	0.8728	0.9339	0.9626	0.9731
Distribution rate	81.6%	86.6%	78.3%	77.6%	82.5%	78.1%	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	-1,306	-1,956	-1,921
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.36	17.36	17.36
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	2/22/22 A	2/16/23 A	2/27/24 A	2/21/25 A	2/24/26 A	-	-	-

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.($)
NATURGY ENERGY GROUP, S.A.	13.25x	1.99x	7.18x	6.37%	30.64B
ATMOS ENERGY CORPORATION	19.82x	7.55x	14.49x	2.4%	28.38B
OSAKA GAS CO., LTD.	14.19x	1.25x	8.83x	2.4%	12.97B
TOKYO GAS CO.,LTD.	15.5x	1.04x	7.28x	2.03%	12.3B
GAIL INDIA LIMITED	11.63x	0.92x	9.2x	3.93%	11.89B
APA GROUP	55.1x	8.02x	12.09x	5.87%	9.25B
PETRONAS GAS	18.59x	5.04x	9.25x	4.2%	8.4B
NATIONAL FUEL GAS COMPANY	10.98x	4.02x	6.74x	2.64%	7.78B
Average	19.88x	3.73x	9.38x	3.73%	15.2B
Weighted average by Cap.	18.36x	3.81x	9.76x	3.92%