Valuation Axiata Group OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:03 2026-05-26 EDT			5-day change	1st Jan Change
0.4637 ^USD	-21.47%		-.--%	-21.47%

07-02	Axiata Reports No Outstanding Loans at Moneylending Unit in Q2	MT
07-02	Axiata to Wind Up Inactive Subsidiary	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	38,168	28,358	21,846	22,865	23,149	18,836	-	-
Change	-	-25.7%	-22.96%	4.66%	1.24%	-18.63%	-	-
Enterprise Value (EV) ¹	60,420	28,358	42,076	52,231	36,257	31,141	30,674	30,038
Change	-	-53.07%	48.38%	24.13%	-30.58%	-14.11%	-1.5%	-2.07%
P/E	46.7x	2.91x	-183x	24.2x	63x	28x	19.8x	16.5x
PBR	2.12x	-	0.99x	1.08x	1.14x	0.9x	0.9x	0.94x
PEG	-	0x	2x	-0x	-1x	0.3x	0.5x	0.8x
Capitalization / Revenue	1.47x	1.03x	0.93x	1.02x	1.61x	1.53x	1.47x	1.44x
EV / Revenue	2.33x	1.03x	1.79x	2.34x	2.52x	2.52x	2.4x	2.3x
EV / EBITDA	5.3x	2.28x	4.37x	4.69x	5.23x	5.47x	5.17x	4.94x
EV / EBIT	18.3x	6.47x	17.3x	13.8x	23.1x	14.4x	12.9x	11.6x
EV / FCF	25.2x	-	57.1x	13.6x	21.8x	11.8x	11.8x	10.6x
FCF Yield	3.97%	-	1.75%	7.37%	4.59%	8.5%	8.5%	9.46%
Dividend per Share ²	0.095	-	0.1	0.1	0.1	0.105	0.1153	0.1157
Rate of return	2.28%	-	4.2%	4.02%	3.97%	5.12%	5.62%	5.64%
EPS ²	0.089	1.063	-0.013	0.103	0.04	0.0731	0.1034	0.1245
Distribution rate	107%	-	-769%	97.1%	250%	144%	112%	93%
Net sales ¹	25,901	27,522	23,489	22,335	14,364	12,349	12,792	13,036
EBITDA ¹	11,404	12,434	9,629	11,129	6,934	5,698	5,932	6,075
EBIT ¹	3,309	4,383	2,429	3,788	1,567	2,163	2,371	2,594
Net income ¹	818.9	9,766	-125.2	946.8	364.6	653.3	961.4	1,154
Net Debt ¹	22,252	-	20,230	29,366	13,108	12,305	11,838	11,202
Reference price ²	4.160	3.090	2.380	2.490	2.520	2.050	2.050	2.050
Nbr of stocks (in thousands)	9,174,987	9,177,237	9,179,085	9,182,803	9,186,253	9,188,242	-	-
Announcement Date	2/22/22	2/23/23	2/22/24	2/26/25	2/26/26	-	-	-

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.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-205.31x	44.27x	98.78x	-	1,782B
SOFTBANK GROUP CORP.	37.65x	6.88x	31.14x	0.17%	224B
T-MOBILE US, INC.	17.99x	3.02x	7.7x	2.2%	203B
AT&T INC.	9.37x	2.27x	6.12x	5.18%	149B
KDDI CORPORATION	14.46x	2.33x	7.76x	2.95%	66.99B
VODAFONE GROUP PLC	13.8x	1.33x	4.54x	3.66%	34.84B
ADVANCED INFO SERVICE	21.16x	5.67x	10.37x	4.49%	33.15B
CHINA UNICOM (HONG KONG) LIMITED	8.9x	0.32x	1.3x	7.61%	25.02B
TELENOR ASA	12.56x	3.43x	7.59x	6.74%	20.53B
Average	-7.71x	7.72x	19.48x	4.12%	282.02B
Weighted average by Cap.	-137.81x	32.25x	73.55x	2.72%