Valuation PETRONAS Gas OTC Markets

Stocks

Delayed OTC Markets Other stock markets 16:30:30 15/06/2026 +03			5-day change	1st Jan Change
4.450 ^USD	+2.89%		-.--%	-14.59%

06-04	Malaysian Shares End in Green Bucking Regional Losses	MT
06-04	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	34,707	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-3.31%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,312	32,751	32,786
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.11%	-1.69%	0.11%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.8x	18.2x	18x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.36x	2.29x	2.24x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.69x	5.91x	16.47x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.29x	5.24x	5.19x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.08x	4.94x	4.9x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.32x	8.96x	8.79x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.3x	13.7x	13.5x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	19.8x	18.2x	18.2x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.06%	5.5%	5.49%
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%	4.14%	4.23%	4.29%
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	17.54	17.54	17.54
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.	13.39x	1.99x	7.24x	6.3%	30.88B
ATMOS ENERGY CORPORATION	20.62x	7.67x	14.86x	2.31%	29.09B
OSAKA GAS CO., LTD.	15.27x	1.25x	8.95x	2.36%	13.16B
TOKYO GAS CO.,LTD.	16.95x	1.08x	7.55x	1.92%	12.98B
GAIL INDIA LIMITED	15.23x	0.94x	10.98x	3.22%	11.96B
APA GROUP	56.72x	8.14x	12.27x	5.7%	9.45B
NATIONAL FUEL GAS COMPANY	10.85x	4.01x	6.7x	2.62%	7.84B
Average	21.29x	3.58x	9.79x	3.49%	16.48B
Weighted average by Cap.	19.40x	3.77x	10.15x	3.73%