Valuation Axiata Group

Stocks

Delayed BURSA MALAYSIA 04:58:16 2026-10-16 EDT			5-day change	1st Jan Change
1.670 ^MYR	0.00%		+3.09%	-33.73%

10-04	Axiata's Sri Lankan Unit Gets Shareholder Nod For Share Incentive Plan	MT
09-29	Axiata Group Berhad Announces First Interim Dividend for the Financial Year Ending 31 December 2026, Payable on 29 October 2026	CI

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	15,344	-	-
Change	-	-25.7%	-22.96%	4.66%	1.24%	-33.72%	-	-
Enterprise Value (EV) ¹	60,420	28,358	42,076	52,231	36,257	27,246	26,213	25,012
Change	-	-53.07%	48.38%	24.13%	-30.58%	-24.85%	-3.79%	-4.58%
P/E	46.7x	2.91x	-183x	24.2x	63x	22.7x	15.4x	12.8x
PBR	2.12x	-	0.99x	1.08x	1.14x	0.74x	0.75x	0.77x
PEG	-	0x	2x	-0x	-1x	0.3x	0.3x	0.6x
Capitalization / Revenue	1.47x	1.03x	0.93x	1.02x	1.97x	1.25x	1.21x	1.18x
EV / Revenue	2.33x	1.03x	1.79x	2.34x	3.08x	2.22x	2.06x	1.92x
EV / EBITDA	5.3x	2.28x	4.37x	4.69x	5.23x	4.84x	4.47x	4.14x
EV / EBIT	18.3x	6.47x	17.3x	13.8x	23.1x	12.6x	10.9x	9.58x
EV / FCF	25.2x	-	57.1x	13.6x	21.8x	9.88x	9.53x	8.38x
FCF Yield	3.97%	-	1.75%	7.37%	4.59%	10.1%	10.5%	11.9%
Dividend per Share ²	0.095	-	0.1	0.1	0.1	0.1066	0.121	0.1263
Rate of return	2.28%	-	4.2%	4.02%	3.97%	6.39%	7.25%	7.56%
EPS ²	0.089	1.063	-0.013	0.103	0.04	0.0736	0.1086	0.1303
Distribution rate	107%	-	-769%	97.1%	250%	145%	111%	97%
Net sales ¹	25,901	27,522	23,489	22,335	11,758	12,284	12,701	13,010
EBITDA ¹	11,404	12,434	9,629	11,129	6,934	5,634	5,863	6,038
EBIT ¹	3,309	4,383	2,429	3,788	1,567	2,165	2,410	2,610
Net income ¹	818.9	9,766	-125.2	946.8	364.6	650.6	1,014	1,210
Net Debt ¹	22,252	-	20,230	29,366	13,108	11,901	10,868	9,667
Reference price ²	4.160	3.090	2.380	2.490	2.520	1.670	1.670	1.670
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AXIATA GROUP	22.67x	2.22x	4.84x	6.39%	3.76B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1443.27x	42.72x	86.78x	-	1,982B
SOFTBANK GROUP CORP.	37.39x	5.75x	23.85x	0.22%	178B
T-MOBILE US, INC.	14.53x	2.68x	6.8x	2.61%	171B
AT&T INC.	9.86x	2.39x	6.42x	4.74%	161B
BHARTI AIRTEL LIMITED	29.76x	5.4x	9.46x	1.75%	125B
COMCAST CORPORATION	7.33x	1.32x	4.78x	6.06%	77.72B
SOFTBANK CORP.	19.31x	2.2x	8.35x	3.61%	74.29B
KDDI CORPORATION	14.54x	2.37x	7.76x	2.89%	70.17B
VODAFONE GROUP PLC	13.52x	1.43x	4.86x	3.34%	37.49B
Average	161.22x	6.85x	16.39x	3.51%	288.04B
Weighted average by Cap.	999.41x	30.45x	62.96x	2.84%