Valuation PETRONAS Gas

Stocks

Market Closed - BURSA MALAYSIA 11:50:01 21/08/2026 +03			5-day change	1st Jan Change
17.60 ^MYR	+0.69%		+1.03%	-2.98%

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	34,826	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-2.98%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,520	32,869	32,905
Change	-	-4.52%	1.1%	0.54%	3.63%	-5.52%	-1.94%	0.11%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.8x	18.3x	18.1x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.37x	2.3x	2.25x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.69x	5.95x	16.48x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.31x	5.26x	5.21x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.11x	4.96x	4.92x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.38x	8.99x	8.82x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.3x	13.7x	13.6x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	18.3x	18.3x	18.3x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.47%	5.48%	5.47%
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%	4.15%	4.22%	4.28%
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	17.60	17.60	17.60
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.($)
PETRONAS GAS	18.85x	5.11x	9.38x	4.15%	8.62B
NATURGY ENERGY GROUP, S.A.	13.57x	2.02x	7.3x	6.2%	31.85B
ATMOS ENERGY CORPORATION	19.7x	7.57x	14.58x	2.41%	28.2B
OSAKA GAS CO., LTD.	14.54x	1.28x	8.98x	2.34%	13.28B
TOKYO GAS CO.,LTD.	16.28x	1.06x	7.68x	1.97%	12.66B
GAIL INDIA LIMITED	11.61x	0.91x	9.14x	3.94%	11.82B
APA GROUP	43.84x	8.41x	11.83x	5.62%	9.98B
NATIONAL FUEL GAS COMPANY	11.25x	4.01x	6.77x	2.62%	7.84B
Average	18.70x	3.80x	9.46x	3.66%	15.53B
Weighted average by Cap.	17.81x	3.85x	9.82x	3.87%