Company Valuation: OQ Gas Networks SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 662.6 597.6 839.6 969.5 - -
Change - -9.8% 40.49% 15.48% - -
Enterprise Value (EV) 1 968.3 947.4 1,207 1,389 1,419 1,455
Change - -2.16% 27.45% 15% 2.16% 2.54%
P/E 11.9x 12.5x 16.4x 16.1x 15.7x 14x
PBR 1.02x 0.96x 1.33x 1.49x 1.49x 1.49x
PEG -0.1x -0.9x 2.26x 0.9x 5.6x 1.2x
Capitalization / Revenue 4.1x 3.85x 4.02x 5x 4.75x 4.05x
EV / Revenue 5.99x 6.1x 5.78x 7.16x 6.95x 6.08x
EV / EBITDA 11.5x 11.6x 14.7x 14x 13.3x 13.2x
EV / EBIT 13.1x 11.7x 14.8x 14.4x 13.6x 13.3x
EV / FCF 53.2x - 42.4x 35.6x 43x 41.6x
FCF Yield 1.88% - 2.36% 2.81% 2.33% 2.41%
Dividend per Share 2 0.0102 0.0107 0.0112 0.0116 0.0131 0.015
Rate of return 6.64% 7.73% 5.77% 5.18% 5.83% 6.7%
EPS 2 0.0128 0.011 0.0118 0.0139 0.0143 0.016
Distribution rate 79.3% 96.6% 94.6% 83.5% 91.5% 93.8%
Net sales 1 161.6 155.3 208.9 194 204 239.2
EBITDA 1 84 81.8 82.4 99.09 106.5 110
EBIT 1 73.79 80.84 81.48 96.52 104.3 109.4
Net income 1 55.51 47.9 51.2 59.5 62.42 70.8
Net Debt 1 305.7 349.8 367.9 419 449 485
Reference price 2 0.1530 0.1380 0.1940 0.2240 0.2240 0.2240
Nbr of stocks (in thousands) 43,30,624 43,30,624 43,27,744 43,28,324 - -
Announcement Date 27/02/24 16/01/25 15/01/26 - - -
1OMR in Million2OMR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.12x7.16x14.01x5.18% 251.76Cr
24.38x3.29x13.11x5.71% 11TCr
28.57x9.73x14.13x2.96% 8.72TCr
12.23x1.79x10.25x6.08% 7.95TCr
22x5.92x11.92x3.49% 7.62TCr
11.67x1.12x7.18x6.76% 6.98TCr
23.55x9.43x12.66x4.02% 6.42TCr
26.07x4.39x13.96x1.69% 6.32TCr
13.54x6.41x11.59x7.82% 5.9TCr
37.07x3.57x9.75x0.8% 5.98TCr
Average 21.52x 5.28x 11.86x 4.45% 6.69TCr
Weighted average by Cap. 22.11x 5.03x 11.76x 4.45%

Y-o-Y evolution of P/E

Valuation ratios - P/E - OQ Gas Networks SAOG

Historical PBR trend

Valuation ratios - PBR - OQ Gas Networks SAOG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - OQ Gas Networks SAOG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - OQ Gas Networks SAOG


Year-on-year evolution of the Yield

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