Valuation Dialog Group

Stocks

Market Closed - BURSA MALAYSIA 04:55:35 2026-10-30 am EDT			5-day change	1st Jan Change
2.130 ^MYR	-0.47%		+2.90%	+26.79%

Oct. 19	Dialog Group Berhad Proposes A Final Single-Tier Cash Dividend for the Financial Year Ended June 30, 2026, Payable on 18 December 2026	CI
Oct. 07	Dialog Group-Petronas JV Signs Pact with Air Products to Set Up LNG-Based Air Separation Unit in Malaysia	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,019	11,624	13,486	8,915	10,495	12,019	-	-
Change	-	-3.29%	16.02%	-33.89%	17.72%	14.52%	-	-
Enterprise Value (EV) ¹	12,542	12,066	13,616	8,855	9,599	11,260	11,200	11,240
Change	-	-3.8%	12.85%	-34.96%	8.4%	17.3%	-0.53%	0.36%
P/E	23.7x	22.8x	23.5x	29.4x	17.7x	19x	18.4x	17.8x
PBR	2.38x	2.09x	2.27x	1.55x	1.75x	1.82x	1.68x	1.85x
PEG	-	41.04x	1.9x	-0.6x	0.2x	2.85x	5.69x	5.5x
Capitalization / Revenue	5.18x	3.87x	4.28x	3.56x	3.64x	3.83x	3.73x	3.76x
EV / Revenue	5.41x	4.02x	4.32x	3.54x	3.33x	3.58x	3.48x	3.52x
EV / EBITDA	21.7x	23.3x	17.7x	19.2x	11.4x	14.5x	13.6x	12.9x
EV / EBIT	37x	46x	31.4x	67.3x	19.5x	27.7x	26x	24.2x
EV / FCF	30.7x	18.8x	13.6x	11.4x	13.4x	44.3x	20x	37x
FCF Yield	3.26%	5.31%	7.35%	8.8%	7.46%	2.26%	4.99%	2.71%
Dividend per Share ²	0.034	0.037	0.043	0.031	0.047	0.0478	0.0514	0.0514
Rate of return	1.6%	1.8%	1.8%	1.96%	2.53%	2.25%	2.42%	2.41%
EPS ²	0.09	0.0905	0.1019	0.0538	0.1052	0.1122	0.1158	0.1196
Distribution rate	37.8%	40.9%	42.2%	57.6%	44.7%	42.6%	44.4%	43%
Net sales ¹	2,319	3,002	3,152	2,502	2,885	3,141	3,222	3,194
EBITDA ¹	578.1	517.1	767.7	460.9	840.3	774.9	824.2	873.1
EBIT ¹	338.8	262.2	434.1	131.5	491.7	405.8	430.5	463.6
Net income ¹	508	510.5	575	303.8	593.6	648	671.4	714.9
Net Debt ¹	523.8	441.9	129.8	-60.1	-896.1	-759.3	-818.7	-778.7
Reference price ²	2.130	2.060	2.390	1.580	1.860	2.130	2.130	2.130
Nbr of stocks (in thousands)	5,642,570	5,642,578	5,642,613	5,642,685	5,642,685	5,642,685	-	-
Announcement Date	8/18/22	8/15/23	8/15/24	8/20/25	8/20/26	-	-	-

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.($)
DIALOG GROUP	18.98x	3.58x	14.53x	2.25%	2.96B
SLB N.V.	23.28x	2.35x	10.92x	2.18%	79.32B
BAKER HUGHES COMPANY	20.25x	2.29x	12.83x	1.68%	54.85B
TENARIS S.A.	15.86x	2.2x	9.58x	4.68%	30.27B
HALLIBURTON COMPANY	15.61x	1.54x	8.64x	1.89%	29.92B
TECHNIPFMC PLC	21.74x	2.41x	11.9x	0.29%	26.74B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	26.38x	4.31x	17.1x	1.1%	13.55B
SUBSEA 7 S.A.	13.5x	1.29x	5.4x	3.64%	10.46B
SAIPEM SPA	31.7x	0.52x	4.62x	3.68%	9.71B
NOV INC.	21.53x	0.82x	7.08x	2.12%	6.88B
Average	20.88x	2.13x	10.26x	2.35%	26.47B
Weighted average by Cap.	20.77x	2.20x	10.81x	2.2%