Valuation Maxis

Stocks

Delayed BURSA MALAYSIA Other stock markets 21:49:10 2026-07-19 EDT			5-day change	1st Jan Change
3.580 ^MYR	+1.13%		+0.56%	-5.54%

06-16	UOB Kay Hian Upgrades Maxis to Buy from Hold; Price Target is MYR4.20	MT
06-10	BIMB Securities Upgrades Maxis to Hold from Sell; Price Target is MYR3.30	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	27,736	-	-
Change	-	-20.79%	0.29%	-5.18%	3.86%	-6.6%	-	-
Enterprise Value (EV) ¹	46,856	30,068	39,356	37,416	38,217	35,716	35,072	34,357
Change	-	-35.83%	30.89%	-4.93%	2.14%	-6.54%	-1.8%	-2.04%
P/E	29x	25.4x	30.3x	20.5x	19x	17.3x	16.9x	16x
PBR	5.64x	-	4.73x	4.84x	4.83x	4.37x	4.3x	4.13x
PEG	-	-2.65x	-1.9x	0.5x	1.6x	6.8x	6.59x	2.66x
Capitalization / Revenue	4.12x	3.07x	2.96x	2.71x	2.79x	2.54x	2.49x	2.42x
EV / Revenue	5.09x	3.07x	3.87x	3.55x	3.59x	3.27x	3.15x	3x
EV / EBITDA	12x	7.64x	9.94x	9.08x	8.83x	8.06x	7.85x	7.53x
EV / EBIT	21x	13.6x	20.8x	16.1x	15.3x	13.5x	13x	12.4x
EV / FCF	20.6x	-	23x	18.3x	16.9x	15.6x	13.9x	13.4x
FCF Yield	4.85%	-	4.35%	5.47%	5.93%	6.39%	7.18%	7.47%
Dividend per Share ²	0.16	-	0.17	0.17	0.175	0.1773	0.1807	0.187
Rate of return	3.3%	-	4.42%	4.66%	4.62%	5.01%	5.11%	5.28%
EPS ²	0.167	0.151	0.127	0.178	0.199	0.2041	0.2093	0.2219
Distribution rate	95.8%	-	134%	95.5%	87.9%	86.9%	86.4%	84.3%
Net sales ¹	9,203	9,789	10,180	10,536	10,635	10,916	11,141	11,449
EBITDA ¹	3,898	3,938	3,960	4,122	4,329	4,430	4,468	4,563
EBIT ¹	2,235	2,218	1,890	2,324	2,499	2,637	2,700	2,764
Net income ¹	1,308	1,182	993	1,396	1,561	1,610	1,643	1,736
Net Debt ¹	8,899	-	9,203	8,825	8,522	7,980	7,336	6,620
Reference price ²	4.850	3.840	3.850	3.650	3.790	3.540	3.540	3.540
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	17.35x	3.27x	8.06x	5.01%	6.77B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-188.79x	40.59x	93.35x	-	1,633B
T-MOBILE US, INC.	18.35x	3.08x	7.82x	2.14%	208B
SOFTBANK GROUP CORP.	32.11x	6.24x	28.25x	0.2%	190B
AT&T INC.	9.53x	2.29x	6.18x	5.09%	152B
KDDI CORPORATION	14.54x	2.34x	7.79x	2.93%	67.25B
VODAFONE GROUP PLC	14.45x	1.36x	4.65x	3.49%	36.49B
ADVANCED INFO SERVICE	21.44x	5.73x	10.49x	4.43%	33.52B
TELENOR ASA	13.1x	3.16x	7.09x	7.27%	19.02B
VODACOM GROUP LIMITED	12.22x	1.93x	4.71x	5.42%	18.38B
Average	-3.57x	7.00x	17.84x	4%	236.51B
Weighted average by Cap.	-124.39x	29.17x	68.39x	2.73%