|
Market Closed -
BURSA MALAYSIA
11:52:46 03/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 17.30 MYR | 0.00% |
|
0.00% | -4.63% |
| 10-19 | Tecnicas Reunidas Wins Over EUR200 Mln Contract In British Columbia, Canada | RE |
| 10-08 | Dialog Group-Petronas JV Signs Pact with Air Products to Set Up LNG-Based Air Separation Unit in Malaysia | MT |
Company Valuation: PETRONAS Gas
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 | 34,232 | - | - |
| Change | - | -4.89% | 1.64% | 1.61% | 2.6% | -4.63% | - | - |
| Enterprise Value (EV) 1 | 35,282 | 33,685 | 34,054 | 34,237 | 35,480 | 33,232 | 32,748 | 32,403 |
| Change | - | -4.52% | 1.1% | 0.54% | 3.63% | -6.34% | -1.46% | -1.05% |
| P/E | 17.9x | 20.6x | 18.9x | 19.1x | 20.8x | 18.6x | 18.1x | 17.8x |
| PBR | 2.72x | 2.58x | 2.54x | 2.51x | 2.52x | 2.34x | 2.26x | 2.21x |
| PEG | - | -1.2x | 1.8x | 21.97x | -3.5x | 2.92x | 6.1x | 10.38x |
| Capitalization / Revenue | 6.31x | 5.5x | 5.34x | 5.35x | 5.63x | 5.21x | 5.16x | 5.12x |
| EV / Revenue | 6.25x | 5.47x | 5.28x | 5.24x | 5.57x | 5.06x | 4.94x | 4.85x |
| EV / EBITDA | 9.92x | 10.4x | 10.4x | 10.2x | 10.2x | 9.28x | 8.96x | 8.64x |
| EV / EBIT | 13.3x | 14.5x | 15x | 14.9x | 15.8x | 14.3x | 13.8x | 13.5x |
| EV / FCF | 16.1x | 19.2x | 18.5x | 18.2x | 40.8x | 19.2x | 19x | 18x |
| FCF Yield | 6.2% | 5.22% | 5.4% | 5.48% | 2.45% | 5.2% | 5.27% | 5.55% |
| Dividend per Share 2 | 0.82 | 0.72 | 0.72 | 0.72 | 0.72 | 0.7279 | 0.7212 | 0.7503 |
| Rate of return | 4.56% | 4.21% | 4.14% | 4.07% | 3.97% | 4.21% | 4.17% | 4.34% |
| EPS 2 | 1.005 | 0.8316 | 0.92 | 0.928 | 0.8728 | 0.9283 | 0.9559 | 0.9722 |
| Distribution rate | 81.6% | 86.6% | 78.3% | 77.6% | 82.5% | 78.4% | 75.4% | 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 | 3,655 | 3,750 |
| EBIT 1 | 2,660 | 2,320 | 2,274 | 2,303 | 2,249 | 2,326 | 2,371 | 2,398 |
| 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 | 17.30 | 17.30 | 17.30 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.64x | 5.06x | 9.28x | 4.21% | 8.41B | |
| 20.63x | 7.78x | 14.91x | 2.31% | 29.51B | |
| 16.46x | 1.28x | 9.38x | 2.18% | 14.19B | |
| 17.19x | 1.06x | 7.76x | 1.81% | 13.71B | |
| 8.43x | 0.87x | 6.63x | 5.28% | 12.29B | |
| 46.8x | 8.67x | 12.13x | 5.26% | 10.43B | |
| 12.1x | 7.47x | 9.37x | 5.33% | 10.25B | |
| 11.43x | 0.58x | 4.2x | 5.27% | 9.52B | |
| Average | 18.96x | 4.10x | 9.21x | 3.96% | 13.54B | |
| Weighted average by Cap. | 19.01x | 4.51x | 10.17x | 3.54% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6033 Stock
- Valuation PETRONAS Gas
Select your edition
All financial news and data tailored to specific country editions
