|
Market Closed -
BURSA MALAYSIA
04:56:49 2026-09-04 EDT
|
5-day change | 1st Jan Change | ||
| 0.7050 MYR | -4.73% |
|
-11.32% | -59.48% |
| 09-03 | Malaysia's finance ministry hires adviser to assess AirAsia's funding needs, sources say | RE |
| 09-02 | AirAsia launches first codeshare with Turkey's Pegasus Airlines | RE |
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 | 2,369 | - | - |
| Change | - | -12.31% | 253.58% | 6.95% | -13% | 204.59% | - | - |
| Enterprise Value (EV) 1 | 269.6 | 236.4 | 2,287 | 2,133 | 1,841 | 17,556 | 13,898 | 9,627 |
| Change | - | -12.31% | 867.07% | -6.7% | -13.72% | 853.85% | -20.84% | -30.73% |
| P/E | -0.01x | 0.01x | 2.26x | 3.9x | 4.06x | 7.19x | 2.37x | 2.27x |
| PBR | - | -0.39x | - | 2.56x | 1.5x | 0.96x | 0.65x | 0.48x |
| PEG | - | -0x | -0x | -0.1x | -0.2x | -0.1x | 0x | 0.52x |
| Capitalization / Revenue | 0.22x | 0.27x | 0.33x | 0.28x | 0.23x | 0.09x | 0.09x | 0.09x |
| EV / Revenue | 0.22x | 0.27x | 0.9x | 0.66x | 0.55x | 0.68x | 0.54x | 0.37x |
| EV / EBITDA | - | 0.01x | 6.31x | 3.77x | 4.48x | 4.31x | 2.82x | 1.74x |
| EV / EBIT | - | 0.01x | 12.2x | 3.94x | 9.4x | 10.2x | 5.4x | 3.11x |
| EV / FCF | - | - | -24.2x | 6.17x | 7.94x | 5.8x | 3.27x | 2.25x |
| FCF Yield | - | - | -4.13% | 16.2% | 12.6% | 17.2% | 30.6% | 44.4% |
| 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 | 25,656 | 25,510 | 25,942 |
| EBITDA 1 | - | 33,030 | 362.2 | 565.7 | 410.9 | 4,071 | 4,921 | 5,523 |
| EBIT 1 | - | 33,014 | 187.5 | 541.9 | 195.8 | 1,716 | 2,572 | 3,092 |
| Net income 1 | - | 32,983 | 369.1 | 229.1 | 191.7 | 76.9 | 968.6 | 1,003 |
| Net Debt 1 | - | - | 1,451 | 1,239 | 1,063 | 15,187 | 11,529 | 7,257 |
| Reference price 2 | 0.6500 | 0.5700 | 1.8700 | 2.0000 | 1.7400 | 0.7050 | 0.7050 | 0.7050 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.19x | 0.68x | 4.31x | - | 586M | |
| 12.57x | 0.9x | 6.99x | 0.97% | 52.44B | |
| 10.06x | 0.79x | 6.52x | -.--% | 36.15B | |
| 13.44x | 1.35x | 6.1x | 1.87% | 28.14B | |
| 8.25x | 0.81x | 3.79x | 2.19% | 25.68B | |
| 65.63x | 2.26x | 13.15x | 0.07% | 20.38B | |
| 27.97x | 1.09x | 5.82x | 3.67% | 16.82B | |
| -11.31x | 1.68x | 11.53x | -.--% | 15.97B | |
| 13.79x | 1.18x | 4.89x | 3.13% | 15.05B | |
| -12.33x | 1.62x | 10.23x | 0.25% | 11.9B | |
| Average | 13.53x | 1.24x | 7.33x | 1.35% | 22.31B | |
| Weighted average by Cap. | 14.82x | 1.18x | 7.26x | 1.23% |
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
