Valuation Hibiscus Petroleum

Stocks

Delayed BURSA MALAYSIA 04:52:14 2026-08-13 am EDT			5-day change	1st Jan Change
2.030 ^MYR	-1.46%		+6.28%	+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	1,497	-	-
Change	-	46.88%	-13.5%	6.89%	-38.18%	30.13%	-	-
Enterprise Value (EV) ¹	1,370	2,021	1,644	1,922	1,150	1,844	1,622	1,582
Change	-	47.49%	-18.67%	16.92%	-40.14%	60.34%	-12.04%	-2.5%
P/E	12.2x	3.28x	4.35x	4x	10.1x	5.23x	3.39x	4.69x
PBR	0.93x	0.93x	0.65x	0.6x	0.42x	0.51x	0.46x	0.43x
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	0.66x	0.55x	0.64x
EV / Revenue	1.7x	1.19x	0.7x	0.71x	0.49x	0.81x	0.6x	0.68x
EV / EBITDA	3.5x	1.69x	1.29x	1.45x	1.13x	1.64x	1.09x	1.22x
EV / EBIT	6.22x	2.21x	2.08x	2.27x	2.31x	2.83x	1.99x	2.05x
EV / FCF	-	2.6x	5.38x	8.16x	5.88x	12.3x	1.39x	1.04x
FCF Yield	-	38.5%	18.6%	12.3%	17%	8.13%	72.1%	95.9%
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%	4.93%	5.62%	4.43%
EPS ²	0.1402	0.7615	0.4975	0.5822	0.1539	0.3878	0.5992	0.433
Distribution rate	8.91%	3.28%	10.1%	12.9%	58.5%	25.8%	19%	20.8%
Net sales ¹	804.8	1,697	2,345	2,716	2,333	2,270	2,713	2,329
EBITDA ¹	391.3	1,193	1,270	1,321	1,019	1,123	1,495	1,298
EBIT ¹	220.3	912.7	789.3	844.9	498.6	652.8	815.3	772.2
Net income ¹	103.7	613.1	400.5	467.1	117.5	288	448.7	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	2.030	2.030	2.030
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HIBISCUS PETROLEUM	5.31x	0.82x	1.66x	4.85%	372M
CONOCOPHILLIPS	12.09x	2.31x	5.41x	2.67%	153B
CANADIAN NATURAL RESOURCES LIMITED	12.28x	3.25x	6.23x	3.74%	98.31B
EOG RESOURCES, INC.	8.52x	2.62x	4.59x	2.89%	75.08B
OCCIDENTAL PETROLEUM CORPORATION	7.47x	2.47x	3.95x	1.78%	58.53B
DIAMONDBACK ENERGY, INC.	10.86x	3.58x	5.23x	2.17%	56.24B
CENOVUS ENERGY INC.	9.58x	1.38x	4.48x	2.04%	55.79B
DEVON ENERGY CORPORATION	8.33x	2.46x	4.72x	2.5%	51.58B
WOODSIDE ENERGY GROUP LTD	12.79x	3.41x	5.14x	5.65%	44.09B
EQT CORPORATION	12.71x	4.12x	6.01x	1.22%	33.82B
Average	10.00x	2.64x	4.74x	2.95%	62.67B
Weighted average by Cap.	10.70x	2.73x	5.16x	2.8%