|
Market Closed -
BURSA MALAYSIA
04:59:18 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 0.4300 MYR | -1.15% |
|
-5.49% | -75.29% |
| 10-19 | Malaysia has made no commitment to provide financing support to AirAsia, ministry says | RE |
| 10-12 | AirAsia Seeks Malaysian Government Support | MT |
Company Valuation: AirAsia X
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 269.6 | 236.4 | 836 | 894.1 | 777.9 | 1,445 | - | - |
| Change | - | -12.31% | 253.58% | 6.95% | -13% | 85.78% | - | - |
| Enterprise Value (EV) 1 | 269.6 | 236.4 | 2,287 | 2,133 | 1,841 | 16,588 | 13,031 | 8,843 |
| Change | - | -12.31% | 867.07% | -6.7% | -13.72% | 801.23% | -21.45% | -32.14% |
| P/E | -0.01x | 0.01x | 2.26x | 3.9x | 4.06x | 4.39x | 1.44x | 1.38x |
| PBR | - | -0.39x | - | 2.56x | 1.5x | 0.59x | 0.4x | 0.29x |
| PEG | - | -0x | -0x | -0.1x | -0.2x | -0.1x | 0x | 0.32x |
| Capitalization / Revenue | 0.22x | 0.27x | 0.33x | 0.28x | 0.23x | 0.06x | 0.06x | 0.06x |
| EV / Revenue | 0.22x | 0.27x | 0.9x | 0.66x | 0.55x | 0.7x | 0.54x | 0.37x |
| EV / EBITDA | - | 0.01x | 6.31x | 3.77x | 4.48x | 4.11x | 2.98x | 1.8x |
| EV / EBIT | - | 0.01x | 12.2x | 3.94x | 9.4x | 9.38x | 5.16x | 3.9x |
| EV / FCF | - | - | -24.2x | 6.17x | 7.94x | 5.97x | 3.31x | 2.12x |
| FCF Yield | - | - | -4.13% | 16.2% | 12.6% | 16.7% | 30.2% | 47.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -81.22 | 79.51 | 0.826 | 0.513 | 0.429 | 0.098 | 0.298 | 0.311 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 1,216 | 878.2 | 2,528 | 3,245 | 3,325 | 23,734 | 24,290 | 23,768 |
| EBITDA 1 | - | 33,030 | 362.2 | 565.7 | 410.9 | 4,035 | 4,373 | 4,907 |
| EBIT 1 | - | 33,014 | 187.5 | 541.9 | 195.8 | 1,769 | 2,527 | 2,266 |
| Net income 1 | - | 32,983 | 369.1 | 229.1 | 191.7 | 229.5 | 765.6 | 957 |
| Net Debt 1 | - | - | 1,451 | 1,239 | 1,063 | 15,143 | 11,585 | 7,398 |
| Reference price 2 | 0.6500 | 0.5700 | 1.8700 | 2.0000 | 1.7400 | 0.4300 | 0.4300 | 0.4300 |
| Nbr of stocks (in thousands) | 414,815 | 414,815 | 447,073 | 447,073 | 447,073 | 3,360,839 | - | - |
| Announcement Date | 10/29/21 | 2/22/23 | 2/29/24 | 2/28/25 | 2/26/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.39x | 0.7x | 4.11x | - | 354M | |
| 15.5x | 0.86x | 7.62x | 1.03% | 50.24B | |
| 11.47x | 0.72x | 7.21x | -.--% | 31.82B | |
| 13.36x | 1.31x | 6.07x | 1.91% | 26.44B | |
| 7.66x | 0.77x | 3.72x | 2.26% | 23.25B | |
| 16.91x | 0.75x | 7.29x | 1.72% | 20.44B | |
| 60.99x | 2.08x | 12.46x | 0.07% | 18.53B | |
| 28.53x | 1.07x | 5.71x | 3.9% | 16.34B | |
| -9.79x | 1.59x | 11.06x | -.--% | 15.3B | |
| 9.27x | 1.1x | 4.64x | 3.54% | 13.31B | |
| Average | 15.83x | 1.09x | 6.99x | 1.6% | 21.6B | |
| Weighted average by Cap. | 16.63x | 1.06x | 7.24x | 1.4% |
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
- Stock Market
- Stocks
- 5238 Stock
- Valuation AirAsia X
Select your edition
All financial news and data tailored to specific country editions
