Valuation MOL Magyar Olaj- és Gázipari Nyrt
Equities
MOL
HU0000153937
Oil & Gas Refining and Marketing
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,926.00 HUF | +0.83% |
|
+3.03% | +7.18% |
| Jun. 03 | MOL signs agreement with Azerbaijan's SOCAR to explore onshore oil production | RE |
| Jun. 02 | MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság, Q1 2025 Earnings Call, May 09, 2025 |
Company Valuation: MOL Magyar Olaj- és Gázipari Nyrt
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,391,552 | 1,577,907 | 1,644,626 | 1,790,149 | 1,735,016 | 1,859,582 | - | - |
| Change | - | 13.39% | 4.23% | 8.85% | -3.08% | 7.18% | - | - |
| Enterprise Value (EV) 1 | 2,325,952 | 2,200,644 | 2,161,186 | 2,501,502 | 2,483,147 | 2,591,212 | 2,464,893 | 2,407,291 |
| Change | - | -5.39% | -1.79% | 15.75% | -0.73% | 4.35% | -4.87% | -2.34% |
| P/E ratio | -99.5x | 3.49x | 2.26x | 3.96x | 6.19x | 4.67x | 5.45x | 5.83x |
| PBR | 0.62x | 0.66x | 0.45x | 0.54x | - | 0.5x | 0.49x | 0.48x |
| PEG | - | -0x | 0x | -0.1x | -0.2x | 0.1x | -0.4x | -0.89x |
| Capitalization / Revenue | 0.35x | 0.26x | 0.17x | 0.2x | 0.19x | 0.23x | 0.23x | 0.21x |
| EV / Revenue | 0.58x | 0.37x | 0.22x | 0.28x | 0.27x | 0.33x | 0.3x | 0.28x |
| EV / EBITDA | 3.82x | 1.98x | 1.28x | 2.23x | 5.49x | 2.26x | 2.24x | 2.15x |
| EV / EBIT | 34.5x | 3.59x | 1.72x | 3.69x | 4.25x | 4.25x | 4.01x | 3.89x |
| EV / FCF | 17.9x | 5.26x | 2.8x | 9.97x | 11.2x | 5.77x | 6.22x | 7.26x |
| FCF Yield | 5.59% | 19% | 35.8% | 10% | 8.92% | 17.3% | 16.1% | 13.8% |
| Dividend per Share 2 | 95.02 | 100 | - | - | - | 277 | 270 | 272.1 |
| Rate of return | 4.34% | 3.97% | - | - | - | 9.47% | 9.23% | 9.3% |
| EPS 2 | -22 | 723 | 1,151 | 714 | 441.1 | 626.6 | 536.5 | 501.5 |
| Distribution rate | -432% | 13.8% | - | - | - | 44.2% | 50.3% | 54.3% |
| Net sales 1 | 4,011,022 | 5,959,307 | 9,868,163 | 8,908,499 | 9,178,677 | 7,944,292 | 8,234,302 | 8,695,126 |
| EBITDA 1 | 609,506 | 1,113,395 | 1,693,096 | 1,123,700 | 452,404 | 1,148,689 | 1,100,947 | 1,120,145 |
| EBIT 1 | 67,366 | 612,885 | 1,259,112 | 677,575 | 584,872 | 610,231 | 614,135 | 618,200 |
| Net income 1 | -15,939 | 526,135 | 851,590 | 529,918 | 327,265 | 454,592 | 434,420 | 378,232 |
| Net Debt 1 | 934,400 | 622,737 | 516,560 | 711,353 | 748,131 | 731,631 | 605,311 | 547,710 |
| Reference price 2 | 2,190.00 | 2,520.00 | 2,602.00 | 2,826.00 | 2,730.00 | 2,926.00 | 2,926.00 | 2,926.00 |
| Nbr of stocks (in thousands) | 635,412 | 626,154 | 632,062 | 633,457 | 635,537 | 635,537 | - | - |
| Announcement Date | 2/19/21 | 2/18/22 | 2/17/23 | 2/16/24 | 2/20/25 | - | - | - |
1HUF in Million2HUF
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 4.67x | 0.33x | 2.26x | 9.47% | 5.34B | ||
| 16.84x | 1.58x | 7.67x | 3.57% | 483B | ||
| 27.3x | 2.14x | 12.3x | 0.36% | 211B | ||
| 9.33x | 0.35x | 5.28x | 7.48% | 93.3B | ||
| 11.35x | 0.62x | 3.37x | 6.24% | 81.88B | ||
| 22.57x | 0.62x | 7.65x | 2.21% | 51.04B | ||
| 23.59x | 0.53x | 9.85x | 3.88% | 49.77B | ||
| 39.53x | 0.41x | 8.54x | 3.37% | 42B | ||
| 14.45x | 1.06x | 8.29x | 2.54% | 41.66B | ||
| 7.08x | 0.62x | 4.14x | 5% | 36.75B | ||
| Average | 17.67x | 0.82x | 6.93x | 4.41% | 109.56B | |
| Weighted average by Cap. | 18.77x | 1.31x | 8.05x | 3.47% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MOL Stock
- Valuation MOL Magyar Olaj- és Gázipari Nyrt
Select your edition
All financial news and data tailored to specific country editions
