Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA 04:56:42 2026-08-28 EDT			5-day change	1st Jan Change
3.730 ^MYR	-0.80%		-1.32%	-1.58%

08-14	Maxis Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-14	Maxis Berhad's Attributable Profit Up 10% in Q2	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,957	30,068	30,153	28,591	29,695	29,225	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-1.58%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	37,077	36,464	35,732
Change	-	-35.83%	30.89%	-4.93%	2.14%	-2.98%	-1.65%	-2.01%
P/E	29x	25.4x	30.3x	20.5x	19x	18x	17.9x	16.9x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.61x	4.52x	4.35x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	4.65x	27.61x	2.69x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.68x	2.62x	2.55x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.39x	3.27x	3.12x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.38x	8.14x	7.81x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	14.1x	13.5x	12.9x
EV / FCF	20.6x	-	23x	18.3x	16.9x	16.2x	14.8x	14x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.19%	6.76%	7.16%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1739	0.1812	0.1879
Rate of return	3.3%	-	4.42%	4.66%	4.62%	4.66%	4.86%	5.04%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2067	0.208	0.2211
Distribution rate	95.8%	-	134%	95.5%	87.9%	84.1%	87.1%	85%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,922	11,142	11,447
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,426	4,477	4,577
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,634	2,707	2,774
Net income ¹	1,308	1,182	993	1,396	1,561	1,622	1,634	1,728
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,852	7,239	6,507
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.730	3.730	3.730
Nbr of stocks (in thousands)	7,826,271	7,830,149	7,832,077	7,833,120	7,835,085	7,835,085	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/18/25	2/12/26	-	-	-

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.($)
MAXIS	18.04x	3.39x	8.38x	4.66%	7.26B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1144.82x	41.97x	85.74x	-	1,921B
T-MOBILE US, INC.	16.57x	2.94x	7.44x	2.28%	195B
SOFTBANK GROUP CORP.	26.85x	6.13x	32.43x	0.21%	184B
AT&T INC.	11.1x	2.51x	6.72x	4.27%	178B
KDDI CORPORATION	14.74x	2.37x	7.86x	2.88%	69.54B
VODAFONE GROUP PLC	12.72x	1.42x	4.85x	3.49%	36.98B
ADVANCED INFO SERVICE	19.72x	5.39x	9.89x	4.83%	31.65B
CHINA UNICOM (HONG KONG) LIMITED	8.26x	0.29x	1.18x	7.96%	21.97B
TELENOR ASA	12.87x	3.26x	7.34x	7.16%	19.89B
Average	128.57x	6.97x	17.18x	4.19%	266.45B
Weighted average by Cap.	830.00x	31.24x	65.51x	2.79%