Company Valuation: OQ Gas Networks SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 662.6 597.6 839.6 883 - -
Change - -9.8% 40.49% 5.17% - -
Enterprise Value (EV) 1 968.3 947.4 1,207 1,302 1,328 1,357
Change - -2.16% 27.45% 7.83% 2% 2.22%
P/E 11.9x 12.5x 16.4x 13.7x 14x 13.2x
PBR 1.02x 0.96x 1.33x 1.36x 1.37x 1.36x
PEG -0.1x -0.9x 2.26x 0.5x -6.73x 2.12x
Capitalization / Revenue 4.1x 3.85x 4.02x 4.32x 4.22x 3.73x
EV / Revenue 5.99x 6.1x 5.78x 6.38x 6.35x 5.73x
EV / EBITDA 11.5x 11.6x 14.7x 12.7x 12.6x 12.8x
EV / EBIT 13.1x 11.7x 14.8x 13.1x 12.9x 12.9x
EV / FCF 53.2x - 42.4x 33.4x 40.2x 38.8x
FCF Yield 1.88% - 2.36% 3% 2.48% 2.58%
Dividend per Share 2 0.0102 0.0107 0.0112 0.0116 0.0128 0.014
Rate of return 6.64% 7.73% 5.77% 5.66% 6.27% 6.86%
EPS 2 0.0128 0.011 0.0118 0.0149 0.0146 0.0155
Distribution rate 79.3% 96.6% 94.6% 77.5% 87.7% 90.3%
Net sales 1 161.6 155.3 208.9 204.2 209.1 236.8
EBITDA 1 84 81.8 82.4 102.3 105.2 106.4
EBIT 1 73.79 80.84 81.48 99.72 102.8 105.2
Net income 1 55.51 47.9 51.2 64.35 62.96 65.95
Net Debt 1 305.7 349.8 367.9 419 445 474.5
Reference price 2 0.1530 0.1380 0.1940 0.2040 0.2040 0.2040
Nbr of stocks (in thousands) 4,330,624 4,330,624 4,327,744 4,328,324 - -
Announcement Date 27/02/24 16/01/25 15/01/26 - - -
1OMR in Million2OMR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.96x6.46x12.9x5.55% 2.34B
13.43x1.25x7.46x6.74% 69.92B
14.52x9.85x12.8x5.03% 23.9B
30.31x13.51x14.85x2.43% 14.8B
29.78x7.11x17.07x1.71% 3.97B
Average 20.40x 7.64x 13.02x 4.29% 22.99B
Weighted average by Cap. 16.40x 4.92x 9.97x 5.63%

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

  1. Stock Market
  2. Stocks
  3. OQGN Stock
  4. Valuation OQ Gas Networks SAOG