Valuation PETRONAS Gas

Stocks

Delayed BURSA MALAYSIA Other stock markets 08:29:20 26/06/2026 +04			5-day change	1st Jan Change
17.50 ^MYR	+0.34%		+0.46%	-3.53%

06-04	Malaysian Shares End in Green Bucking Regional Losses	MT
06-04	Petronas Gas, Tenaga Nasional Unit to Develop Third Regasification Terminal	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	34,509	-	-
Change	-	-4.89%	1.64%	1.61%	2.6%	-3.86%	-	-
Enterprise Value (EV) ¹	35,282	33,685	34,054	34,237	35,480	33,098	32,524	32,410
Change	-	-4.52%	1.1%	0.54%	3.63%	-6.71%	-1.73%	-0.35%
P/E	17.9x	20.6x	18.9x	19.1x	20.8x	18.6x	18.1x	17.9x
PBR	2.72x	2.58x	2.54x	2.51x	2.52x	2.35x	2.28x	2.23x
PEG	-	-1.2x	1.8x	21.97x	-3.5x	2.49x	6.06x	24.15x
Capitalization / Revenue	6.31x	5.5x	5.34x	5.35x	5.63x	5.25x	5.2x	5.16x
EV / Revenue	6.25x	5.47x	5.28x	5.24x	5.57x	5.04x	4.9x	4.85x
EV / EBITDA	9.92x	10.4x	10.4x	10.2x	10.2x	9.28x	8.92x	8.69x
EV / EBIT	13.3x	14.5x	15x	14.9x	15.8x	14.2x	13.6x	13.4x
EV / FCF	16.1x	19.2x	18.5x	18.2x	40.8x	18.1x	18.1x	18x
FCF Yield	6.2%	5.22%	5.4%	5.48%	2.45%	5.54%	5.54%	5.55%
Dividend per Share ²	0.82	0.72	0.72	0.72	0.72	0.7297	0.7468	0.7532
Rate of return	4.56%	4.21%	4.14%	4.07%	3.97%	4.18%	4.28%	4.32%
EPS ²	1.005	0.8316	0.92	0.928	0.8728	0.9379	0.966	0.9731
Distribution rate	81.6%	86.6%	78.3%	77.6%	82.5%	77.8%	77.3%	77.4%
Net sales ¹	5,649	6,160	6,445	6,538	6,374	6,573	6,635	6,684
EBITDA ¹	3,558	3,245	3,267	3,355	3,473	3,565	3,645	3,731
EBIT ¹	2,660	2,320	2,274	2,303	2,249	2,331	2,384	2,426
Net income ¹	2,111	1,645	1,820	1,836	1,727	1,865	1,928	1,951
Net Debt ¹	-335.3	-190.5	-375.5	-747.3	-414.1	-1,411	-1,985	-2,100
Reference price ²	18.00	17.12	17.40	17.68	18.14	17.44	17.44	17.44
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.($)
PETRONAS GAS	18.59x	5.04x	9.28x	4.18%	8.38B
NATURGY ENERGY GROUP, S.A.	13.24x	1.95x	7.09x	6.57%	29.32B
ATMOS ENERGY CORPORATION	20.56x	7.55x	14.77x	2.32%	28.99B
OSAKA GAS CO., LTD.	13.1x	1.38x	9.04x	2.24%	12.69B
TOKYO GAS CO.,LTD.	10.69x	1.18x	7.42x	1.68%	12.5B
GAIL INDIA LIMITED	15.16x	0.94x	10.94x	3.24%	12.04B
APA GROUP	59.22x	8.31x	12.54x	5.46%	9.74B
NATIONAL FUEL GAS COMPANY	10.35x	3.78x	6.41x	2.84%	7.27B
Average	20.11x	3.77x	9.69x	3.57%	15.12B
Weighted average by Cap.	18.81x	3.89x	10.10x	3.78%