Valuation Dialog Axiata PLC

Stocks

End-of-day quote Colombo S.E.
- ^LKR	-

10-16	Communications, financial stocks lift Sri Lankan shares higher	RE
10-14	Communications, consumer discretionary stocks drag Sri Lankan shares lower	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2026	2027	2028
Market Cap ¹	404,815	-	-
Change	-	-	-
Enterprise Value (EV) ¹	469,205	464,122	456,281
Change	-	-1.08%	-1.69%
P/E	-	-	-
PBR	-	-	-
PEG	-	-	-
Capitalization / Revenue	2.06x	1.92x	1.8x
EV / Revenue	2.39x	2.21x	2.02x
EV / EBITDA	4.45x	4.01x	3.65x
EV / EBIT	8.56x	7.38x	6.28x
EV / FCF	13.4x	8.94x	8.09x
FCF Yield	7.48%	11.2%	12.4%
Dividend per Share ²	3.91	4.3	4.75
Rate of return	-	-	-
EPS ²	4.3	5.06	5.94
Distribution rate	90.9%	85%	80%
Net sales ¹	196,216	210,296	225,370
EBITDA ¹	105,482	115,652	125,130
EBIT ¹	54,831	62,851	72,688
Net income ¹	39,932	46,567	54,639
Net Debt ¹	64,390	59,307	51,466
Reference price ²	-	-	-
Nbr of stocks (in thousands)	9,200,335	-	-
Announcement Date	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DIALOG AXIATA PLC	-	2.39x	4.45x	-	1.22B
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	176.61x	6.87x	16.35x	3.15%	287.79B
Weighted average by Cap.	1,000.69x	30.48x	63.02x	2.83%