Valuation Digi.Com

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:51:35 2026-07-31 EDT			5-day change	1st Jan Change
2.980 ^MYR	+1.71%		+4.56%	-6.58%

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	34,960	-	-
Change	-	38.43%	2%	-11.27%	-11.88%	-6.58%	-	-
Enterprise Value (EV) ¹	38,654	46,926	60,464	55,280	50,192	47,517	46,695	46,341
Change	-	21.4%	28.85%	-8.57%	-9.21%	-5.33%	-1.73%	-0.76%
P/E	29.2x	42.6x	30.8x	30.9x	24.7x	20.3x	18.3x	17x
PBR	54.5x	-	2.93x	2.64x	2.36x	2.2x	2.19x	2.18x
PEG	-	-1.1x	0.8x	-2.7x	2.48x	1.5x	1.7x	2.16x
Capitalization / Revenue	5.35x	6.93x	3.77x	3.35x	2.89x	2.65x	2.6x	2.55x
EV / Revenue	6.1x	6.93x	4.77x	4.36x	3.87x	3.6x	3.48x	3.38x
EV / EBITDA	12.8x	15.6x	9.82x	9.53x	9.17x	8.14x	7.84x	7.56x
EV / EBIT	22.1x	31.2x	22.2x	23.7x	18.8x	16.6x	15x	13.9x
EV / FCF	20.9x	-	15.4x	36.1x	20.5x	15x	14.5x	13.7x
FCF Yield	4.79%	-	6.51%	2.77%	4.88%	6.65%	6.89%	7.31%
Dividend per Share ²	0.149	-	0.132	0.143	0.147	0.1446	0.1589	0.1713
Rate of return	3.42%	-	3.24%	3.95%	4.61%	4.85%	5.33%	5.75%
EPS ²	0.1495	0.094	0.1323	0.1173	0.129	0.1468	0.1629	0.1758
Distribution rate	99.7%	-	99.8%	122%	114%	98.5%	97.5%	97.5%
Net sales ¹	6,336	6,773	12,682	12,679	12,958	13,207	13,430	13,723
EBITDA ¹	3,010	3,013	6,155	5,799	5,475	5,839	5,955	6,126
EBIT ¹	1,747	1,503	2,720	2,332	2,672	2,870	3,111	3,336
Net income ¹	1,162	763.5	1,552	1,376	1,514	1,653	1,857	2,044
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	2.980	2.980	2.980
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.($)
DIGI.COM	20.3x	3.6x	8.14x	4.85%	8.56B
BHARTI AIRTEL LIMITED	30.81x	5.57x	9.72x	1.68%	126B
SOFTBANK CORP.	18.84x	2.07x	7.98x	4%	67.15B
MTN GROUP LIMITED	12.01x	1.81x	3.86x	2.86%	22.71B
CELLNEX TELECOM, S.A.	-111.86x	8.86x	11x	2.97%	20.5B
ROGERS COMMUNICATIONS INC.	23.97x	2.97x	6.72x	4.21%	18.4B
VODAFONE IDEA LIMITED	-5.4x	7.66x	18.17x	-.--%	14.77B
ETIHAD ETISALAT COMPANY	12.88x	2.56x	6.65x	5.07%	12.7B
TELE2 AB	11.06x	4.68x	10.12x	6.8%	12.03B
FAR EASTONE TELECOMMUNICATIONS CO., LTD.	25.16x	3.54x	10.42x	3.97%	11.73B
Average	3.78x	4.33x	9.28x	3.64%	31.43B
Weighted average by Cap.	13.51x	4.43x	9.10x	2.92%