ADNOC Gas plc Website

ADNOC Gas plc

ADX-ADNOCGAS

Basic

  • Market Cap

    AED 243.3B

  • EV

    AED 228.73B

  • Shares Out

    76.75B

  • Revenue

    $18.37B

  • Employees

    6,414

Margins

  • Gross

    37.73%

  • EBITDA

    37.75%

  • Operating

    31.66%

  • Pre-Tax

    33.1%

  • Net

    25.21%

  • FCF

    23.31%

Returns (5Yr Avg)

  • ROA

    —

  • ROTA

    —

  • ROE

    —

  • ROCE

    —

  • ROIC

    —

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    AED 3.9

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $4,496.81M

  • Net Debt

    -$3,968.18M

  • Debt/Equity

    0.02

  • EBIT/Interest

    88.05

Growth (CAGR)

  • Rev 3Yr

    —

  • Rev 5Yr

    —

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    —

  • Dil EPS 5Yr

    —

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    -6.04%

  • EBITDA Fwd 2Yr

    0.41%

  • EPS Fwd 2Yr

    -4.67%

  • EPS LT Growth Est

    1%

Dividends

  • Yield

    —

  • Payout

    69.49%

  • DPS

    $0.04

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '21

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '21
Dec '23
LTM

Operating Revenues

17,038

17,905.1

18,370.6

Other Revenues, Total

11

—

—

Total Revenues

17,049

17,905.1

18,370.6

Total Revenues % Chg.

—

5%

—

Cost of Goods Sold, Total

10,161

11,123.8

11,438.9

Gross Profit

6,888

6,781.3

6,931.7

Selling General & Admin Expenses, Total

1,265

1,056.4

1,149.2

Provision for Bad Debts

10

—

—

Depreciation & Amortization

1,104

1,100.1

1,127.8

Other Operating Expenses

-185

-1,030.7

-1,161.5

Other Operating Expenses, Total

2,194

1,125.9

1,115.4

Operating Income

4,694

5,655.4

5,816.3

Interest Expense, Total

-52

-84.5

-66.1

Interest And Investment Income

—

95.4

113.8

Net Interest Expenses

-52

11

47.7

Income (Loss) On Equity Invest.

318

155.9

217

EBT, Excl. Unusual Items

4,960

5,822.3

6,081

Gain (Loss) On Sale Of Assets

-2

—

—

EBT, Incl. Unusual Items

4,958

5,822.3

6,081

Income Tax Expense

1,358

1,102.2

1,449

Earnings From Continuing Operations

3,600

4,720

4,632

Net Income

3,600

4,720

4,632

Net Income to Common Incl Extra Items

3,600

4,720

4,632

Net Income to Common Excl. Extra Items

3,600

4,720

4,632

Total Shares Outstanding

76,751.4

76,751.4

76,751.4

Weighted Avg. Shares Outstanding

76,751.4

71,747.7

76,016.2

Weighted Avg. Shares Outstanding Dil

76,751.4

71,747.7

76,016.2

EPS

0

0.1

0.1

EPS Diluted

0

0.1

0.1

EBITDA

5,798

6,747.3

6,935.4

Effective Tax Rate

27.4%

18.9%

23.8%