Valuation PETRONAS Gas OTC Markets

Stocks

Delayed OTC Markets 17:30:15 08/09/2026 +04			5-day change	1st Jan Change
4.600 ^USD	+3.37%		0.00%	-11.71%

09-11	Japan signs first LNG emergency supply deal with Malaysia's Petronas	RE
09-11	JOGMEC, Petronas sign LNG supply cooperation deal	RE

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	34,628	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-3.53%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,628	33,144	32,799
Change	-	-4.52%	1.1%	0.54%	3.63%	-5.22%	-1.44%	-1.04%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.9x	18.3x	18x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.36x	2.29x	2.24x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.97x	6.17x	10.5x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.27x	5.22x	5.18x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.12x	5x	4.91x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.39x	9.07x	8.75x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.5x	14x	13.7x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	19.5x	19.2x	18.2x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.14%	5.21%	5.49%
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%	4.16%	4.12%	4.29%
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	17.50	17.50	17.50
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	22/02/22	16/02/23	27/02/24	21/02/25	24/02/26	-	-	-

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.($)
NATURGY ENERGY GROUP, S.A.	13.8x	2.05x	7.39x	6.1%	31.83B
ATMOS ENERGY CORPORATION	19.14x	7.42x	14.29x	2.49%	27.38B
OSAKA GAS CO., LTD.	15.85x	1.4x	9.89x	2.1%	15.14B
TOKYO GAS CO.,LTD.	16.77x	1.1x	7.64x	1.86%	13.68B
GAIL INDIA LIMITED	11.61x	0.91x	9.14x	3.94%	11.81B
APA GROUP	44.92x	8.49x	11.92x	5.48%	10.15B
PETRONAS GAS	18.49x	5.02x	9.21x	4.24%	8.28B
NATIONAL FUEL GAS COMPANY	11.06x	3.94x	6.68x	2.72%	7.59B
Average	18.95x	3.79x	9.52x	3.62%	15.73B
Weighted average by Cap.	17.98x	3.76x	9.82x	3.79%