Company Valuation: OQ Gas Networks SAOG

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 662.6 597.6 839.6 934.9 - -
Change - -9.8% 40.49% 11.36% - -
Enterprise Value (EV) 1 968.3 947.4 1,207 1,354 1,384 1,420
Change - -2.16% 27.45% 12.13% 2.22% 2.6%
P/E 11.9x 12.5x 16.4x 14.6x 14.1x 12x
PBR 1.02x 0.96x 1.33x 1.44x 1.44x 1.44x
PEG -0.1x -0.9x 2.26x 0.6x 4.26x 0.7x
Capitalization / Revenue 4.1x 3.85x 4.02x 4.85x 4.59x 3.9x
EV / Revenue 5.99x 6.1x 5.78x 7.03x 6.79x 5.92x
EV / EBITDA 11.5x 11.6x 14.7x 11.7x 12.7x 12.7x
EV / EBIT 13.1x 11.7x 14.8x 12.3x 12.9x 12.8x
EV / FCF 53.2x - 42.4x 34.7x 41.9x 40.6x
FCF Yield 1.88% - 2.36% 2.88% 2.38% 2.46%
Dividend per Share 2 0.0102 0.0107 0.0112 0.0117 0.0134 0.015
Rate of return 6.64% 7.73% 5.77% 5.43% 6.2% 6.94%
EPS 2 0.0128 0.011 0.0118 0.0148 0.0153 0.018
Distribution rate 79.3% 96.6% 94.6% 79.3% 87.6% 83.3%
Net sales 1 161.6 155.3 208.9 192.7 203.8 239.7
EBITDA 1 84 81.8 82.4 115.5 109.2 112
EBIT 1 73.79 80.84 81.48 110.5 107 111.3
Net income 1 55.51 47.9 51.2 64.1 66.52 75.9
Net Debt 1 305.7 349.8 367.9 419 449 485
Reference price 2 0.1530 0.1380 0.1940 0.2160 0.2160 0.2160
Nbr of stocks (in thousands) 4,330,624 4,330,624 4,327,744 4,328,324 - -
Announcement Date 27/2/24 16/1/25 15/1/26 - - -
1OMR in Million2OMR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.73x7.07x11.8x5.38% 2.45B
12.3x1.14x7.37x6.47% 72.79B
13.15x9.34x12.16x5.59% 21.54B
26.95x12.16x13.46x2.79% 12.84B
24.07x5.95x14.39x2.12% 3.2B
Average 18.24x 7.13x 11.84x 4.47% 22.56B
Weighted average by Cap. 14.52x 4.23x 9.27x 5.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. OQGN Stock
  4. Valuation OQ Gas Networks SAOG
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!