Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E. Other stock markets 2026-07-28			5-day change	1st Jan Change
44.30 ^LKR	+0.45%		+2.78%	+48.66%

07-17	Sri Lankan shares log third straight weekly loss as utilities weigh	RE
05-14	Dialog Axiata PLC Declares Interim Dividend for the Three Months Ended 31 March 2026, Payable on 15 June 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2025	2026	2027	2028
Market Cap ¹	89,387	70,105	74,229	274,170	407,575	-	-
Change	-	-21.57%	5.88%	-	48.66%	-	-
Enterprise Value (EV)	109,143	133,148	156,381	274,170	407,575	407,575	407,575
Change	-	21.99%	17.45%	-	48.66%	0%	0%
P/E	5.24x	-2.09x	3.69x	13.2x	11.7x	8.69x	7.15x
PBR	-	-	-	3.05x	4.1x	3.57x	3.19x
PEG	-	0x	-0x	-	0.2x	0.3x	0.3x
Capitalization / Revenue	0.63x	0.39x	0.4x	1.53x	2.03x	1.83x	1.63x
EV / Revenue	0x	0x	0x	0x	2.03x	1.83x	1.63x
EV / EBITDA	-	-	-	-	-	-	3,528,848x
EV / EBIT	0x	0x	0x	0x	8.04x	6.7x	5.65x
EV / FCF	0x	-0x	-0x	-	6.35x	6.22x	4.73x
FCF Yield	20.7%	-0.22%	-16.2%	-	15.7%	16.1%	21.1%
Dividend per Share ²	1.24	-	1.34	1.5	2.8	3.6	4.7
Rate of return	11.4%	-	14.9%	5.03%	6.32%	8.13%	10.6%
EPS ²	2.08	-4.06	2.44	2.26	3.8	5.1	6.2
Distribution rate	59.6%	-	54.9%	66.4%	73.7%	70.6%	75.8%
Net sales ¹	141,915	178,131	187,813	179,641	200,714	222,326	250,680
EBITDA	58,696	46,695	61,514	85,973	-	-	115,498
EBIT ¹	23,440	2,568	20,874	41,894	50,698	60,850	72,190
Net income ¹	17,061	-33,388	20,124	20,770	35,237	46,773	57,449
Net Debt	19,757	63,043	82,152	-	-	-	-
Reference price ²	10.90	8.50	9.00	29.80	44.30	44.30	44.30
Nbr of stocks (in thousands)	8,200,608	8,247,640	8,247,640	9,200,335	9,200,335	-	-
Announcement Date	2/11/22	2/10/23	2/16/24	2/7/26	-	-	-

¹LKR in Million²LKR

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.($)
DIALOG AXIATA PLC	11.61x	-	-	6.35%	1.21B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-207.65x	37.09x	85.37x	-	1,495B
T-MOBILE US, INC.	16.24x	2.89x	7.31x	2.35%	190B
SOFTBANK GROUP CORP.	31.56x	6.18x	27.96x	0.21%	186B
AT&T INC.	10.42x	2.42x	6.5x	4.55%	167B
KDDI CORPORATION	15x	2.39x	7.95x	2.85%	68.69B
VODAFONE GROUP PLC	14.34x	1.42x	4.87x	3.44%	36.81B
ADVANCED INFO SERVICE	21.1x	5.65x	10.35x	4.46%	33B
CHINA UNICOM (HONG KONG) LIMITED	9.27x	0.34x	1.38x	7.3%	26.06B
TELENOR ASA	12.77x	3.15x	7.06x	7.34%	18.81B
Average	-6.54x	6.84x	17.64x	4.32%	222.29B
Weighted average by Cap.	-133.64x	26.12x	61.47x	2.82%