Valuation AirAsia Group OTC Markets

Stocks

Market Closed - OTC Markets 13:43:41 2026-08-04 EDT			5-day change	1st Jan Change
0.0800 ^USD	+298.01%		0.00%	+100.00%

08-13	AirAsia posts quarterly loss, plans to reduce third-quarter capacity	RE
06-16	Capital A Berhad Announces Retirement of Dato' Mohamed Khadar Bin Merican as Chairman of Audit Committee, Effective June 16, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,079	2,601	3,510	4,330	1,839	1,475	-	-
Change	-	-15.53%	34.94%	23.37%	-57.54%	-19.75%	-	-
Enterprise Value (EV) ¹	18,552	19,995	26,492	5,477	2,753	2,231	1,893	1,466
Change	-	7.78%	32.5%	-79.33%	-49.74%	-18.97%	-15.13%	-22.57%
P/E	-0.95x	-1.02x	4.13x	-9.01x	0.14x	7.17x	5.26x	3.98x
PBR	-0.99x	-0.44x	-0.4x	-0.49x	1.89x	1.22x	0.99x	0.65x
PEG	-	0x	-0x	0x	-0x	-0.1x	0.1x	0.1x
Capitalization / Revenue	3.09x	0.39x	0.24x	2.89x	0.92x	0.43x	0.4x	0.37x
EV / Revenue	18.6x	3.03x	1.79x	3.66x	1.38x	0.64x	0.51x	0.36x
EV / EBITDA	-17.3x	55.4x	13.2x	-8.26x	-5.56x	4.07x	2.86x	1.85x
EV / EBIT	-6.57x	-17.7x	94.5x	-7.16x	-4.57x	6.29x	4.94x	3.36x
EV / FCF	-51.2x	-1,363x	34.2x	1.75x	0.51x	14x	5.61x	3.43x
FCF Yield	-1.95%	-0.07%	2.92%	57.3%	196%	7.14%	17.8%	29.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.83	-0.612	0.2	-0.111	3.001	0.046	0.0628	0.083
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	996.7	6,606	14,772	1,498	1,994	3,459	3,730	4,027
EBITDA ¹	-1,072	360.9	2,009	-663.2	-494.9	548.3	662.5	792.9
EBIT ¹	-2,823	-1,126	280.5	-765.3	-602.8	354.4	383	435.9
Net income ¹	-3,119	-2,480	837	-475.1	13,034	194	260.4	395.8
Net Debt ¹	15,472	17,393	22,982	1,147	914.3	755.1	417.6	-9.6
Reference price ²	0.7900	0.6250	0.8250	1.0000	0.4150	0.3300	0.3300	0.3300
Nbr of stocks (in thousands)	3,898,053	4,161,793	4,254,582	4,330,434	4,430,196	4,471,141	-	-
Announcement Date	2/28/22	2/28/23	2/29/24	2/28/25	2/25/26	-	-	-

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.($)
DELTA AIR LINES, INC.	13.03x	0.93x	7.19x	0.93%	53.07B
UNITED AIRLINES HOLDINGS, INC.	10.53x	0.81x	6.66x	-.--%	36.48B
RYANAIR HOLDINGS PLC	13.66x	1.38x	6.24x	1.83%	28.03B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	8.49x	0.82x	3.87x	2.13%	26.15B
INTERGLOBE AVIATION LIMITED	69.24x	2.36x	13.76x	0.06%	21.01B
SINGAPORE AIRLINES LIMITED	28.67x	1.12x	5.95x	3.58%	17.15B
AIR CHINA LIMITED	-11.71x	1.6x	11.79x	-.--%	16.11B
LATAM AIRLINES GROUP S.A.	11.28x	1.18x	4.91x	3.09%	14.69B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-48x	1.56x	9.77x	-.--%	12.02B
Average	10.58x	1.31x	7.79x	1.29%	24.97B
Weighted average by Cap.	13.47x	1.20x	7.44x	1.18%