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	18,285	-	-
Change	-	-25.7%	-22.96%	4.66%	1.24%	-21.01%	-	-
Enterprise Value (EV) ¹	60,420	28,358	42,076	52,231	36,257	30,590	30,123	29,487
Change	-	-53.07%	48.38%	24.13%	-30.58%	-15.63%	-1.53%	-2.11%
P/E	46.7x	2.91x	-183x	24.2x	63x	27.2x	18.9x	16x
PBR	2.12x	-	0.99x	1.08x	1.14x	0.87x	0.87x	0.91x
PEG	-	0x	2x	-0x	-1x	0.3x	0.4x	0.9x
Capitalization / Revenue	1.47x	1.03x	0.93x	1.02x	1.61x	1.47x	1.42x	1.4x
EV / Revenue	2.33x	1.03x	1.79x	2.34x	2.52x	2.47x	2.35x	2.26x
EV / EBITDA	5.3x	2.28x	4.37x	4.69x	5.23x	5.41x	5.11x	4.85x
EV / EBIT	18.3x	6.47x	17.3x	13.8x	23.1x	14.1x	12.7x	11.4x
EV / FCF	25.2x	-	57.1x	13.6x	21.8x	11.6x	11.6x	10.4x
FCF Yield	3.97%	-	1.75%	7.37%	4.59%	8.66%	8.65%	9.64%
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%	5.28%	5.79%	5.82%
EPS ²	0.089	1.063	-0.013	0.103	0.04	0.0731	0.105	0.1245
Distribution rate	107%	-	-769%	97.1%	250%	144%	110%	93%
Net sales ¹	25,901	27,522	23,489	22,335	14,364	12,397	12,843	13,036
EBITDA ¹	11,404	12,434	9,629	11,129	6,934	5,653	5,894	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	638.2	980.6	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	1.990	1.990	1.990
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)	-198.27x	35.36x	81.4x	-	1,428B
SOFTBANK GROUP CORP.	31.14x	6.13x	27.75x	0.21%	188B
T-MOBILE US, INC.	15.8x	2.84x	7.19x	2.4%	185B
AT&T INC.	9.92x	2.36x	6.33x	4.77%	159B
KDDI CORPORATION	14.84x	2.37x	7.88x	2.88%	69.78B
VODAFONE GROUP PLC	13.57x	1.4x	4.79x	3.5%	36.53B
ADVANCED INFO SERVICE	21.5x	5.74x	10.51x	4.38%	33.81B
CHINA UNICOM (HONG KONG) LIMITED	9.3x	0.34x	1.38x	7.28%	26.22B
TELENOR ASA	12.82x	3.16x	7.08x	7.32%	19.24B
Average	-7.71x	6.63x	17.15x	4.09%	238.44B
Weighted average by Cap.	-125.80x	24.71x	58.26x	2.86%