Valuation Hibiscus Petroleum

Stocks

Delayed BURSA MALAYSIA Other stock markets 02:40:36 2026-07-21 am EDT			5-day change	1st Jan Change
2.030 ^MYR	-1.93%		-1.46%	+35.33%

Jul. 06	Hibiscus Petroleum's UK Unit Achieves First Oil on July 4	MT
Jul. 06	Hibiscus Petroleum Berhad Achieves First Oil At Teal West Field	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,370	2,012	1,741	1,861	1,150	1,526	-	-
Change	-	46.88%	-13.5%	6.89%	-38.18%	32.69%	-	-
Enterprise Value (EV) ¹	1,370	2,021	1,644	1,922	1,150	1,874	1,652	1,611
Change	-	47.49%	-18.67%	16.92%	-40.14%	62.9%	-11.85%	-2.45%
P/E	12.2x	3.28x	4.35x	4x	10.1x	5.34x	3.63x	4.78x
PBR	0.93x	0.93x	0.65x	0.6x	0.42x	0.52x	0.47x	0.44x
PEG	-	0x	-0.1x	0.2x	-0.1x	0x	0.1x	-0.2x
Capitalization / Revenue	1.7x	1.19x	0.74x	0.69x	0.49x	0.67x	0.57x	0.66x
EV / Revenue	1.7x	1.19x	0.7x	0.71x	0.49x	0.83x	0.62x	0.69x
EV / EBITDA	3.5x	1.69x	1.29x	1.45x	1.13x	1.67x	1.13x	1.24x
EV / EBIT	6.22x	2.21x	2.08x	2.27x	2.31x	2.65x	2.18x	2.1x
EV / FCF	-	2.6x	5.38x	8.16x	5.88x	12.5x	1.41x	1.06x
FCF Yield	-	38.5%	18.6%	12.3%	17%	8%	70.8%	94.1%
Dividend per Share ²	0.0125	0.025	0.05	0.075	0.09	0.1	0.114	0.09
Rate of return	0.73%	1%	2.31%	3.22%	5.77%	4.83%	5.51%	4.35%
EPS ²	0.1402	0.7615	0.4975	0.5822	0.1539	0.3878	0.5706	0.433
Distribution rate	8.91%	3.28%	10.1%	12.9%	58.5%	25.8%	20%	20.8%
Net sales ¹	804.8	1,697	2,345	2,716	2,333	2,270	2,668	2,329
EBITDA ¹	391.3	1,193	1,270	1,321	1,019	1,123	1,464	1,298
EBIT ¹	220.3	912.7	789.3	844.9	498.6	706.6	757.4	768.2
Net income ¹	103.7	613.1	400.5	467.1	117.5	288	427.7	322.8
Net Debt ¹	-	8.373	-97.16	61.04	-	347.5	125.5	85
Reference price ²	1.712	2.500	2.162	2.330	1.560	2.070	2.070	2.070
Nbr of stocks (in thousands)	800,055	804,967	804,967	798,582	737,395	737,395	-	-
Announcement Date	8/26/21	8/24/22	8/23/23	8/27/24	8/29/25	-	-	-

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.($)
HIBISCUS PETROLEUM	5.34x	0.83x	1.67x	4.83%	373M
CONOCOPHILLIPS	11.19x	2.18x	5.26x	2.93%	141B
CANADIAN NATURAL RESOURCES LIMITED	11.47x	3.17x	5.83x	4.04%	91.56B
EOG RESOURCES, INC.	8.04x	2.7x	4.6x	2.93%	75.15B
DIAMONDBACK ENERGY, INC.	12.72x	3.58x	5.21x	2.22%	54.96B
OCCIDENTAL PETROLEUM CORPORATION	7.86x	2.61x	4.1x	1.82%	54.89B
CENOVUS ENERGY INC.	9.2x	1.35x	4.66x	2.16%	52.97B
DEVON ENERGY CORPORATION	9.96x	2.46x	4.72x	2.68%	50.5B
WOODSIDE ENERGY GROUP LTD	11.76x	3.22x	4.78x	6.59%	41.12B
ECOPETROL S.A.	6.08x	1.59x	3.7x	5.19%	33.14B
Average	9.36x	2.37x	4.45x	3.54%	59.56B
Weighted average by Cap.	10.14x	2.55x	4.93x	3.22%