Valuation Dialog Group

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:28:42 17/07/2026 pm IST			5-day change	1st Jan Change
2.030 ^MYR	+0.50%		+7.98%	+20.83%

07/07	Rising Gulf Oil Output Sets Stage for Market -2-	DJ
14/05	Dialog Group Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended March 31, 2026	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	11,455	-	-
Change	-	-26.3%	-3.29%	16.02%	-33.89%	28.48%	-	-
Enterprise Value (EV) ¹	16,780	12,542	12,066	13,616	8,855	10,946	10,892	10,771
Change	-	-25.25%	-3.8%	12.85%	-34.96%	23.61%	-0.49%	-1.11%
P/E	30x	23.7x	22.8x	23.5x	29.4x	20x	18x	17.8x
PBR	3.55x	2.38x	2.09x	2.27x	1.55x	1.75x	1.67x	1.57x
PEG	-	-3.62x	41.04x	1.9x	-0.6x	0.2x	1.6x	13.01x
Capitalization / Revenue	10.1x	5.18x	3.87x	4.28x	3.56x	4.03x	3.74x	3.71x
EV / Revenue	10.4x	5.41x	4.02x	4.32x	3.54x	3.85x	3.56x	3.48x
EV / EBITDA	27x	21.7x	23.3x	17.7x	19.2x	15.7x	14.2x	13.4x
EV / EBIT	42.6x	37x	46x	31.4x	67.3x	32.2x	28.2x	25.5x
EV / FCF	-60.5x	30.7x	18.8x	13.6x	11.4x	38.6x	22.7x	19.2x
FCF Yield	-1.65%	3.26%	5.31%	7.35%	8.8%	2.59%	4.4%	5.21%
Dividend per Share ²	0.031	0.034	0.037	0.043	0.031	0.0431	0.0484	0.0476
Rate of return	1.07%	1.6%	1.8%	1.8%	1.96%	2.12%	2.38%	2.35%
EPS ²	0.0963	0.09	0.0905	0.1019	0.0538	0.1014	0.1126	0.1141
Distribution rate	32.2%	37.8%	40.9%	42.2%	57.6%	42.5%	43%	41.7%
Net sales ¹	1,610	2,319	3,002	3,152	2,502	2,843	3,062	3,091
EBITDA ¹	620.6	578.1	517.1	767.7	460.9	699.3	769	806.4
EBIT ¹	394	338.8	262.2	434.1	131.5	339.8	386.6	421.9
Net income ¹	543.1	508	510.5	575	303.8	578.5	639.4	656.7
Net Debt ¹	473.7	523.8	441.9	129.8	-60.1	-508.6	-562.8	-684.1
Reference price ²	2.890	2.130	2.060	2.390	1.580	2.030	2.030	2.030
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	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIALOG GROUP	20.02x	3.85x	15.65x	2.12%	279.68Cr
SLB N.V.	18.84x	2.13x	9.73x	2.5%	7.03TCr
BAKER HUGHES COMPANY	20.55x	2x	11.13x	1.67%	5.55TCr
HALLIBURTON COMPANY	14.98x	1.53x	8.3x	1.95%	2.94TCr
TECHNIPFMC PLC	24.54x	2.62x	13.01x	0.28%	2.87TCr
SAIPEM SPA	18.7x	0.5x	4x	3.96%	932.95Cr
NOV INC.	24.5x	0.83x	7.91x	1.93%	700.55Cr
ARCHROCK, INC.	20.02x	5.66x	9.83x	2.47%	650.92Cr
KODIAK GAS SERVICES, INC.	32.28x	6.18x	11.1x	3.07%	647.56Cr
SBM OFFSHORE N.V.	7.51x	1.32x	5.3x	3.48%	610.67Cr
Average	20.19x	2.66x	9.59x	2.34%	2.22TCr
Weighted average by Cap.	19.80x	2.19x	10.01x	2.01%