Valuation Dialog Group

Stocks

Delayed BURSA MALAYSIA 16:01:17 30/10/2026 HKT			5-day change	1st Jan Change
2.130 ^MYR	-0.47%		+3.38%	+27.38%

10-19	Dialog Group Berhad Proposes A Final Single-Tier Cash Dividend for the Financial Year Ended June 30, 2026, Payable on 18 December 2026	CI
10-08	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	12,075	-	-
Change	-	-3.29%	16.02%	-33.89%	17.72%	15.05%	-	-
Enterprise Value (EV) ¹	12,542	12,066	13,616	8,855	9,599	11,316	11,257	11,297
Change	-	-3.8%	12.85%	-34.96%	8.4%	17.88%	-0.52%	0.36%
P/E	23.7x	22.8x	23.5x	29.4x	17.7x	19.1x	18.5x	17.9x
PBR	2.38x	2.09x	2.27x	1.55x	1.75x	1.83x	1.69x	1.86x
PEG	-	41.04x	1.9x	-0.6x	0.2x	2.86x	5.72x	5.53x
Capitalization / Revenue	5.18x	3.87x	4.28x	3.56x	3.64x	3.84x	3.75x	3.78x
EV / Revenue	5.41x	4.02x	4.32x	3.54x	3.33x	3.6x	3.49x	3.54x
EV / EBITDA	21.7x	23.3x	17.7x	19.2x	11.4x	14.6x	13.7x	12.9x
EV / EBIT	37x	46x	31.4x	67.3x	19.5x	27.9x	26.1x	24.4x
EV / FCF	30.7x	18.8x	13.6x	11.4x	13.4x	44.5x	20.1x	37.1x
FCF Yield	3.26%	5.31%	7.35%	8.8%	7.46%	2.25%	4.97%	2.69%
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%	2.24%	2.4%	2.4%
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	2.140	2.140	2.140
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	18/8/22	15/8/23	15/8/24	20/8/25	20/8/26	-	-	-

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	19.07x	3.6x	14.6x	2.24%	2.97B
SLB N.V.	23.31x	2.36x	10.93x	2.18%	79.43B
BAKER HUGHES COMPANY	19.98x	2.26x	12.7x	1.69%	54.13B
TENARIS S.A.	16.17x	2.24x	9.78x	4.59%	30.85B
HALLIBURTON COMPANY	15.49x	1.53x	8.59x	1.9%	29.69B
TECHNIPFMC PLC	21.67x	2.37x	11.72x	0.3%	26.26B
YANTAI JEREH OILFIELD SERVICES GROUP CO., LTD.	26.29x	4.3x	17.04x	1.1%	13.49B
SUBSEA 7 S.A.	13.61x	1.3x	5.45x	3.61%	10.54B
SAIPEM SPA	32.09x	0.53x	4.68x	3.64%	9.83B
NOV INC.	22.33x	0.82x	7.15x	2.11%	6.9B
Average	21.00x	2.13x	10.27x	2.33%	26.41B
Weighted average by Cap.	20.77x	2.20x	10.78x	2.2%