Valuation Digi.Com OTC Markets

Stocks

Delayed OTC Markets Other stock markets 11:25:28 2022-06-30 EDT			5-day change	1st Jan Change
0.7500 ^USD	-11.76%		-.--%	-

07-24	Celcomdigi Berhad Announces Appointment of Mrs. June Solbekk as Non Independent and Non Executive Director, July 24, 2026	CI
07-24	Celcomdigi Berhad Announces Resignation of Rita Skjaervik as Non Independent and Non Executive Director, Effective July 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,899	46,926	47,865	42,468	37,424	34,021	-	-
Change	-	38.43%	2%	-11.27%	-11.88%	-9.09%	-	-
Enterprise Value (EV) ¹	38,654	46,926	60,464	55,280	50,192	46,579	45,756	45,402
Change	-	21.4%	28.85%	-8.57%	-9.21%	-7.2%	-1.77%	-0.77%
P/E	29.2x	42.6x	30.8x	30.9x	24.7x	19.8x	17.9x	16.6x
PBR	54.5x	-	2.93x	2.64x	2.36x	2.13x	2.12x	2.12x
PEG	-	-1.1x	0.8x	-2.7x	2.48x	1.4x	1.7x	2.02x
Capitalization / Revenue	5.35x	6.93x	3.77x	3.35x	2.89x	2.58x	2.53x	2.48x
EV / Revenue	6.1x	6.93x	4.77x	4.36x	3.87x	3.53x	3.41x	3.31x
EV / EBITDA	12.8x	15.6x	9.82x	9.53x	9.17x	7.96x	7.66x	7.41x
EV / EBIT	22.1x	31.2x	22.2x	23.7x	18.8x	16.1x	14.5x	13.5x
EV / FCF	20.9x	-	15.4x	36.1x	20.5x	14.7x	14.2x	13.4x
FCF Yield	4.79%	-	6.51%	2.77%	4.88%	6.78%	7.03%	7.46%
Dividend per Share ²	0.149	-	0.132	0.143	0.147	0.145	0.1586	0.1708
Rate of return	3.42%	-	3.24%	3.95%	4.61%	5%	5.47%	5.89%
EPS ²	0.1495	0.094	0.1323	0.1173	0.129	0.1466	0.1618	0.1751
Distribution rate	99.7%	-	99.8%	122%	114%	98.9%	98%	97.5%
Net sales ¹	6,336	6,773	12,682	12,679	12,958	13,212	13,432	13,723
EBITDA ¹	3,010	3,013	6,155	5,799	5,475	5,852	5,970	6,126
EBIT ¹	1,747	1,503	2,720	2,332	2,672	2,884	3,149	3,362
Net income ¹	1,162	763.5	1,552	1,376	1,514	1,660	1,864	2,036
Net Debt ¹	4,755	-	12,600	12,812	12,768	12,557	11,735	11,381
Reference price ²	4.360	4.000	4.080	3.620	3.190	2.900	2.900	2.900
Nbr of stocks (in thousands)	7,775,000	11,731,508	11,731,508	11,731,508	11,731,508	11,731,508	-	-
Announcement Date	1/28/22	2/24/23	2/20/24	2/13/25	2/11/26	-	-	-

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.($)
BHARTI AIRTEL LIMITED	30.38x	5.58x	9.74x	1.72%	129B
SOFTBANK CORP.	19.24x	2.12x	8.09x	3.91%	69.12B
MTN GROUP LIMITED	12.27x	1.81x	3.86x	2.87%	22.82B
CELLNEX TELECOM, S.A.	-260.57x	8.74x	10.95x	3.04%	20.49B
ROGERS COMMUNICATIONS INC.	24.49x	2.99x	6.76x	4.12%	18.71B
VODAFONE IDEA LIMITED	-7.27x	6.48x	14.44x	-.--%	14.36B
ETIHAD ETISALAT COMPANY	12.75x	2.52x	6.57x	5.14%	12.53B
TELE2 AB	11.03x	4.68x	10.12x	6.79%	12.08B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	24.44x	3.38x	9.94x	4.09%	11.4B
Average	-14.81x	4.26x	8.94x	3.52%	34.45B
Weighted average by Cap.	3.56x	4.39x	8.95x	2.87%