Valuation Digi.Com

Stocks

Market Closed - BURSA MALAYSIA 04:57:34 2026-10-16 EDT			5-day change	1st Jan Change
2.550 ^MYR	-0.78%		+2.00%	-20.06%

08-14	Malaysian Blue-Chip Index Ends in Red Despite Upbeat Q2 GDP Data; TSR Capital Shares Gain 5%	MT
08-14	Celcomdigi Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 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	29,914	-	-
Change	-	38.43%	2%	-11.27%	-11.88%	-20.07%	-	-
Enterprise Value (EV) ¹	38,654	46,926	60,464	55,280	50,192	42,027	41,008	40,630
Change	-	21.4%	28.85%	-8.57%	-9.21%	-16.27%	-2.42%	-0.92%
P/E	29.2x	42.6x	30.8x	30.9x	24.7x	17.5x	16.1x	14.5x
PBR	54.5x	-	2.93x	2.64x	2.36x	1.89x	1.88x	1.86x
PEG	-	-1.1x	0.8x	-2.7x	2.48x	1.4x	1.84x	1.3x
Capitalization / Revenue	5.35x	6.93x	3.77x	3.35x	2.89x	2.26x	2.22x	2.18x
EV / Revenue	6.1x	6.93x	4.77x	4.36x	3.87x	3.18x	3.05x	2.96x
EV / EBITDA	12.8x	15.6x	9.82x	9.53x	9.17x	7.31x	6.9x	6.61x
EV / EBIT	22.1x	31.2x	22.2x	23.7x	18.8x	14.6x	13.1x	12x
EV / FCF	20.9x	-	15.4x	36.1x	20.5x	13.9x	12.6x	12.1x
FCF Yield	4.79%	-	6.51%	2.77%	4.88%	7.17%	7.91%	8.24%
Dividend per Share ²	0.149	-	0.132	0.143	0.147	0.1448	0.1551	0.1696
Rate of return	3.42%	-	3.24%	3.95%	4.61%	5.68%	6.08%	6.65%
EPS ²	0.1495	0.094	0.1323	0.1173	0.129	0.1453	0.1581	0.1755
Distribution rate	99.7%	-	99.8%	122%	114%	99.6%	98.1%	96.7%
Net sales ¹	6,336	6,773	12,682	12,679	12,958	13,219	13,458	13,727
EBITDA ¹	3,010	3,013	6,155	5,799	5,475	5,750	5,947	6,143
EBIT ¹	1,747	1,503	2,720	2,332	2,672	2,888	3,120	3,374
Net income ¹	1,162	763.5	1,552	1,376	1,514	1,690	1,803	2,042
Net Debt ¹	4,755	-	12,600	12,812	12,768	12,113	11,095	10,716
Reference price ²	4.360	4.000	4.080	3.620	3.190	2.550	2.550	2.550
Nbr of stocks (in thousands)	7,775,000	11,731,508	11,731,508	11,731,508	11,731,508	11,730,827	-	-
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.($)
DIGI.COM	17.55x	3.18x	7.31x	5.68%	7.32B
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.	14.54x	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	160.71x	6.94x	16.64x	3.43%	288.4B
Weighted average by Cap.	998.19x	30.42x	62.90x	2.85%