Valuation Maxis

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-10-16 EDT			5-day change	1st Jan Change
3.530 ^MYR	+0.57%		+0.86%	-6.86%

10-15	Maxis Bags Spectrum Award from Malaysian Communications Regulator	MT
08-14	Maxis 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	37,957	30,068	30,153	28,591	29,695	27,682	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-6.78%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	35,649	34,941	34,221
Change	-	-35.83%	30.89%	-4.93%	2.14%	-6.72%	-1.98%	-2.06%
P/E	29x	25.4x	30.3x	20.5x	19x	17x	17x	15.9x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.35x	4.23x	4.09x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	3.99x	52.64x	2.41x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.54x	2.48x	2.43x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.26x	3.13x	3x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.02x	7.75x	7.46x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.4x	12.9x	12.3x
EV / FCF	20.6x	-	23x	18.3x	16.9x	15.2x	14.1x	13.3x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.59%	7.09%	7.52%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1776	0.1819	0.1878
Rate of return	3.3%	-	4.42%	4.66%	4.62%	5.03%	5.15%	5.32%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2075	0.2081	0.2219
Distribution rate	95.8%	-	134%	95.5%	87.9%	85.6%	87.4%	84.6%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,919	11,165	11,410
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,444	4,510	4,586
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,651	2,710	2,783
Net income ¹	1,308	1,182	993	1,396	1,561	1,625	1,634	1,734
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,967	7,260	6,539
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.530	3.530	3.530
Nbr of stocks (in thousands)	7,826,271	7,830,149	7,832,077	7,833,120	7,835,085	7,841,901	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAXIS	17.01x	3.26x	8.02x	5.03%	6.77B
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	160.65x	6.95x	16.71x	3.36%	288.34B
Weighted average by Cap.	998.38x	30.42x	62.91x	2.85%