Valuation Hibiscus Petroleum

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 12:57:40 28/07/2026 +04			5-day change	1st Jan Change
1.940 ^MYR	-2.02%		-6.28%	+29.33%

07-06	Hibiscus Petroleum's UK Unit Achieves First Oil on July 4	MT
07-06	Hibiscus Petroleum Berhad Achieves First Oil At Teal West Field	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,370	2,012	1,741	1,861	1,150	1,431	-	-
Change	-	46.88%	-13.5%	6.89%	-38.18%	24.36%	-	-
Enterprise Value (EV) ¹	1,370	2,021	1,644	1,922	1,150	1,778	1,556	1,516
Change	-	47.49%	-18.67%	16.92%	-40.14%	54.57%	-12.49%	-2.6%
P/E	12.2x	3.28x	4.35x	4x	10.1x	5x	3.24x	4.48x
PBR	0.93x	0.93x	0.65x	0.6x	0.42x	0.49x	0.44x	0.41x
PEG	-	0x	-0.1x	0.2x	-0.1x	0x	0.1x	-0.2x
Capitalization / Revenue	1.7x	1.19x	0.74x	0.69x	0.49x	0.63x	0.53x	0.61x
EV / Revenue	1.7x	1.19x	0.7x	0.71x	0.49x	0.78x	0.57x	0.65x
EV / EBITDA	3.5x	1.69x	1.29x	1.45x	1.13x	1.58x	1.04x	1.17x
EV / EBIT	6.22x	2.21x	2.08x	2.27x	2.31x	2.72x	1.91x	1.96x
EV / FCF	-	2.6x	5.38x	8.16x	5.88x	11.9x	1.33x	1x
FCF Yield	-	38.5%	18.6%	12.3%	17%	8.44%	75.1%	100%
Dividend per Share ²	0.0125	0.025	0.05	0.075	0.09	0.1	0.114	0.09
Rate of return	0.73%	1%	2.31%	3.22%	5.77%	5.15%	5.88%	4.64%
EPS ²	0.1402	0.7615	0.4975	0.5822	0.1539	0.3878	0.5992	0.433
Distribution rate	8.91%	3.28%	10.1%	12.9%	58.5%	25.8%	19%	20.8%
Net sales ¹	804.8	1,697	2,345	2,716	2,333	2,270	2,713	2,329
EBITDA ¹	391.3	1,193	1,270	1,321	1,019	1,123	1,495	1,298
EBIT ¹	220.3	912.7	789.3	844.9	498.6	652.8	815.3	772.2
Net income ¹	103.7	613.1	400.5	467.1	117.5	288	448.7	322.8
Net Debt ¹	-	8.373	-97.16	61.04	-	347.5	125.5	85
Reference price ²	1.712	2.500	2.162	2.330	1.560	1.940	1.940	1.940
Nbr of stocks (in thousands)	800,055	804,967	804,967	798,582	737,395	737,395	-	-
Announcement Date	26/08/21	24/08/22	23/08/23	27/08/24	29/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HIBISCUS PETROLEUM	5.11x	0.8x	1.61x	5.05%	357M
CONOCOPHILLIPS	11.1x	2.19x	5.21x	2.93%	141B
CANADIAN NATURAL RESOURCES LIMITED	11.73x	3.22x	5.89x	3.95%	93.26B
EOG RESOURCES, INC.	8.21x	2.68x	4.59x	2.95%	74.73B
DIAMONDBACK ENERGY, INC.	12.79x	3.58x	5.22x	2.21%	55.08B
OCCIDENTAL PETROLEUM CORPORATION	7.71x	2.53x	3.97x	1.83%	54.64B
CENOVUS ENERGY INC.	9.15x	1.36x	4.61x	2.16%	52.53B
DEVON ENERGY CORPORATION	10.24x	2.47x	4.68x	2.72%	49.78B
WOODSIDE ENERGY GROUP LTD	11.23x	3.27x	4.86x	6.49%	41.78B
EQT CORPORATION	12.16x	3.95x	5.67x	1.28%	32.53B
Average	9.94x	2.60x	4.63x	3.16%	59.55B
Weighted average by Cap.	10.50x	2.69x	5.03x	3%