Company Valuation: Muscat Gases Company SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 6.21 4.92 3.45 2.85 3.24 3.54
Change - -20.77% -29.88% -17.39% 13.68% 9.26%
Enterprise Value (EV) 1 2.726 3.701 2.164 2.026 2.517 2.372
Change - 35.8% -41.54% -6.35% 24.19% -5.75%
P/E 14.9x 37x -15x 3.86x -12.2x 2.36x
PBR 0.93x 0.78x 0.56x 0.47x 0.56x 0.59x
PEG - -0.5x 0x -0x 0x -0x
Capitalization / Revenue 0.39x 0.28x 0.17x 0.15x 0.18x 0.14x
EV / Revenue 0.17x 0.21x 0.11x 0.11x 0.14x 0.1x
EV / EBITDA 5.38x 9.59x 25.4x 1.57x -156x 1.21x
EV / EBIT 13.1x 27.8x -11.7x 2.01x -8.7x 1.33x
EV / FCF 2.41x -1.74x 18.7x -2.17x -106x 11x
FCF Yield 41.6% -57.4% 5.36% -46.1% -0.94% 9.12%
Dividend per Share 2 0.0145 - - - - -
Rate of return 7% - - - - -
EPS 2 0.0138 0.004436 -0.00769 0.0246 -0.008839 0.0499
Distribution rate 105% - - - - -
Net sales 1 16.11 17.88 19.91 19.2 18.22 24.72
EBITDA 1 0.5069 0.386 0.0854 1.291 -0.0161 1.961
EBIT 1 0.2076 0.1329 -0.1849 1.009 -0.2894 1.79
Net income 1 0.4155 0.1331 -0.2307 0.7389 -0.2652 1.498
Net Debt 1 -3.484 -1.219 -1.286 -0.8236 -0.7233 -1.168
Reference price 2 0.2070 0.1640 0.1150 0.0950 0.1080 0.1180
Nbr of stocks (in thousands) 30,000 30,000 30,000 30,000 30,000 30,000
Announcement Date 09/03/21 14/03/22 06/03/23 11/03/24 03/03/25 09/03/26
1OMR in Million2OMR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.13M
31.04x7.09x18.14x1.26% 234B
28.25x4.36x14.05x2.1% 124B
29.16x3.55x18.15x0.99% 78.68B
19.22x6.85x30.45x3.85% 72.76B
91.18x6.71x15.62x2.35% 68.39B
89.5x1.33x9.26x5.8% 38.11B
10.94x1.08x5.85x2.82% 33.01B
15.83x1.8x10.58x2.56% 25.22B
17.25x0.86x6x4.13% 24.54B
Average 36.93x 3.74x 14.23x 2.87% 69.89B
Weighted average by Cap. 36.19x 5.14x 16.69x 2.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Muscat Gases Company SAOG

Historical PBR trend

Valuation ratios - PBR - Muscat Gases Company SAOG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Muscat Gases Company SAOG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Muscat Gases Company SAOG

  1. Stock Market
  2. Stocks
  3. MGMC Stock
  4. Valuation Muscat Gases Company SAOG