Valuation Dialog Group OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

22/09	Dialog Group Gets Petronas Nod for $81 Million Oil Field Development	MT
21/09	Dialog Group Berhad Enters into Raja Cluster Small Field Asset Production Sharing Contract with Petroliam Nasional Berhad	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,307	12,019	11,624	13,486	8,915	10,439	-	-
Change	-	-26.3%	-3.29%	16.02%	-33.89%	17.09%	-	-
Enterprise Value (EV) ¹	16,780	12,542	12,066	13,616	8,855	9,599	9,586	9,574
Change	-	-25.25%	-3.8%	12.85%	-34.96%	8.4%	-3.46%	-0.13%
P/E	30x	23.7x	22.8x	23.5x	29.4x	17.7x	16.5x	15.9x
PBR	3.55x	2.38x	2.09x	2.27x	1.55x	1.75x	1.58x	1.46x
PEG	-	-3.62x	41.04x	1.9x	-0.6x	0.2x	1.5x	4.94x
Capitalization / Revenue	10.1x	5.18x	3.87x	4.28x	3.56x	3.64x	3.31x	3.27x
EV / Revenue	10.4x	5.41x	4.02x	4.32x	3.54x	3.33x	3.04x	3x
EV / EBITDA	27x	21.7x	23.3x	17.7x	19.2x	11.4x	12.3x	11.4x
EV / EBIT	42.6x	37x	46x	31.4x	67.3x	19.5x	22.8x	21.2x
EV / FCF	-60.5x	30.7x	18.8x	13.6x	11.4x	13.4x	37.7x	17.1x
FCF Yield	-1.65%	3.26%	5.31%	7.35%	8.8%	7.46%	2.65%	5.84%
Dividend per Share ²	0.031	0.034	0.037	0.043	0.031	0.047	0.0473	0.0507
Rate of return	1.07%	1.6%	1.8%	1.8%	1.96%	2.53%	2.56%	2.74%
EPS ²	0.0963	0.09	0.0905	0.1019	0.0538	0.1052	0.1124	0.116
Distribution rate	32.2%	37.8%	40.9%	42.2%	57.6%	44.7%	42.1%	43.7%
Net sales ¹	1,610	2,319	3,002	3,152	2,502	2,885	3,153	3,195
EBITDA ¹	620.6	578.1	517.1	767.7	460.9	840.3	781.5	840.7
EBIT ¹	394	338.8	262.2	434.1	131.5	491.7	421.2	452.5
Net income ¹	543.1	508	510.5	575	303.8	593.6	657.9	673.5
Net Debt ¹	473.7	523.8	441.9	129.8	-60.1	-896.1	-852.5	-865.2
Reference price ²	2.890	2.130	2.060	2.390	1.580	1.850	1.850	1.850
Nbr of stocks (in thousands)	56,42,397	56,42,570	56,42,578	56,42,613	56,42,685	56,42,685	-	-
Announcement Date	19/08/21	18/08/22	15/08/23	15/08/24	20/08/25	20/08/26	-	-

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.($)
SLB N.V.	20.03x	2.16x	9.89x	2.41%	7.23TCr
BAKER HUGHES COMPANY	19.19x	2.33x	13.16x	1.65%	5.56TCr
TENARIS S.A.	14.79x	2.02x	8.81x	5.03%	2.81TCr
TECHNIPFMC PLC	22.34x	2.44x	12.04x	0.29%	2.7TCr
HALLIBURTON COMPANY	13.25x	1.41x	7.7x	2.14%	2.65TCr
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	32x	5.35x	20.88x	0.89%	1.68TCr
SUBSEA 7 S.A.	13.17x	1.21x	5.17x	3.74%	982Cr
SAIPEM SPA	26.83x	0.51x	4.39x	3.83%	943.83Cr
NOV INC.	21.09x	0.79x	6.88x	2.06%	670.18Cr
Average	20.30x	2.02x	9.88x	2.45%	2.8TCr
Weighted average by Cap.	19.61x	2.21x	10.75x	2.27%